REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

9853 Aviary Hill Way, Charlotte, NC 28214

3 beds • 3 baths • 1556 sqft

Email

This property might be a fair Long-Term investment with a projected 1.2% first-year return on $45,129 initial cash invested.

1.2%

Cash On Cash

7.16%

Cap Rate

1.12

DSCR

$1,890

Rent

$45

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$215k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$45,129

Downpayment

20%

$42,980

Closing costs

1%

$2,149

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,890

Total Expenses

$1,845

Mortgage P&I

61%

$1,144

Property Taxes

6%

$120

Home Insurance

4%

$75

HOA

1%

$16

PManagement

10%

$189

CapEx

5%

$94

Vacancy

6%

$113

Maintenance

5%

$94

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis