Rental Property Investment Analysis
Investment metrics for 10630 Northwoods Forest Dr, Charlotte, NC 28214
zillow
Single Family Residence
📍 10630 Northwoods Forest Dr, Charlotte, NC 28214
$345,000
🛏 4 bed
🚿 3 bath
📐 1,849 sqft
75
/ 100
Deal Score
B
Strong Investment
Grade B · 75/100
Monthly Cash Flow
+$291
After all expenses
Cap Rate
7.24%
Strong yield
Monthly Rent
$2,767/mo
Estimated
Total Expenses
$2,476/mo
All-in monthly
Cash-on-Cash
4.40%
Low return
Annual Cash Flow
$3,489
Per year
Break-Even Analysis
Break-Even Rent
$2,476 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a solid rental investment (75/100). The 7.24% cap rate and modest positive monthly cash flow of +$291/mo indicate a reasonable return relative to risk.
Analysis Summary
This Single Family Residence at 10630 Northwoods Forest Dr, Charlotte, NC 28214 is listed at $345,000 with 4 bed / 3 bath and 1,849 sq ft.
The estimated monthly rent is $2,767, generating a modest positive monthly cash flow of +$291 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.24% and the cash-on-cash return is 4.40%. This deal received a score of 75/100 (Grade B: Strong Investment).
More analyzed properties in Charlotte
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk