REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
9853 Aviary Hill Way, Charlotte, NC 28214
$214,9003 beds • 3 baths • 1556 sqft

This property looks like a bad Long-Term investment with a projected -0.11% first-year return on $45,129 initial cash invested.

Cash On Cash
-0.11%
Cap Rate
6.87%
Rent
$1,824
Cashflow
-$4
Rent Confidence:  High
Annual
$21,888
Median
$1,849
Avg
$1,823
Samples
25
Financing

Purchase Price  $215k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $45,129
Downpayment  $42,980
Closing costs  $2,149
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,824
Total Expenses  $1,828
Mortgage P&I  $1,144
Property Taxes  $120
Home Insurance  $75
HOA  $16
PManagement  10% $182
CapEx  5% $91
Vacancy  6% $109
Maintenance  5% $91
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13218 Lemongrass Ln$19353315761.4 mi
211020 Pointer Ridge Dr$17953315281.5 mi
311338 Northwoods Forest Dr$192032.515700.2 mi
49733 Aviary Hill Way$186032.515800.1 mi
59838 Aviary Hill Way$178532.515800.1 mi
69818 Aviary Hill Way$188532.515200.1 mi
79853 Aviary Hill Way$137532.514950 mi
81329 Bray Dr$193932.515980.3 mi
911116 Northwoods Forest Dr$210032.515840.5 mi
101231 Brook Farm Ln$185532.516280.3 mi
1111232 Northwoods Forest Dr$197532.516450.3 mi
1211044 Pointer Ridge Dr$17853317001.5 mi
131112 Balcorn Pl$188032.516700.3 mi
141140 Ballina Way$174932.516640.4 mi
159515 Brookmere Ln$171032.516720.4 mi
16412 Newfound Hollow Dr$190032.516230.8 mi
179849 Aviary Hill Way$172032.514110 mi
18911 Woodington Ln$164932.515000.9 mi
19713 Newfound Hollow Dr$187532.516280.8 mi
20713 Trailing Rock Dr$185032.515781.3 mi
211102 Vine Cliff Ln$183532.514800.8 mi
221822 Sugar Hollow Dr$171032.516061 mi
239620 Bird Watch Ln$184932.514350.3 mi
2411352 Red Finch Ln$182032.516960.3 mi
2511140 Northwoods Forest Dr$183032.516840.4 mi