Rental Property Investment Analysis
Investment metrics for 127 N Tryon St UNIT 303, Charlotte, NC 28202
zillow
Condo
📍 127 N Tryon St UNIT 303, Charlotte, NC 28202
$625,000
🛏 2 bed
🚿 2 bath
📐 1,454 sqft
9
/ 100
Deal Score
F
High Risk Investment
Grade F · 9/100
Monthly Cash Flow
$-1,237
After all expenses
Cap Rate
3.85%
Below 6% threshold
Monthly Rent
$4,062/mo
Estimated
Total Expenses
$5,299/mo
All-in monthly
Cash-on-Cash
-10.33%
Low return
Annual Cash Flow
$-14,849
Per year
Break-Even Analysis
Break-Even Rent
$5,299 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (9/100) with a negative cash flow of $-1,237/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condo at 127 N Tryon St UNIT 303, Charlotte, NC 28202 is listed at $625,000 with 2 bed / 2 bath and 1,454 sq ft.
The estimated monthly rent is $4,062, generating a negative monthly cash flow of $-1,237 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.85% and the cash-on-cash return is -10.33%. This deal received a score of 9/100 (Grade F: High Risk 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