Rental Property Investment Analysis
Investment metrics for 1805 Crabapple Tree Ln, Charlotte, NC 28214
zillow
Single Family Residence
📍 1805 Crabapple Tree Ln, Charlotte, NC 28214
$375,000
🛏 3 bed
🚿 3 bath
📐 1,661 sqft
56
/ 100
Deal Score
D
Weak Investment
Grade D · 56/100
Monthly Cash Flow
+$142
After all expenses
Cap Rate
6.68%
Strong yield
Monthly Rent
$2,812/mo
Estimated
Total Expenses
$2,670/mo
All-in monthly
Cash-on-Cash
1.98%
Low return
Annual Cash Flow
$1,705
Per year
Break-Even Analysis
Break-Even Rent
$2,670 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (56/100). The modest positive monthly cash flow of +$142/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family Residence at 1805 Crabapple Tree Ln, Charlotte, NC 28214 is listed at $375,000 with 3 bed / 3 bath and 1,661 sq ft.
The estimated monthly rent is $2,812, generating a modest positive monthly cash flow of +$142 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.68% and the cash-on-cash return is 1.98%. This deal received a score of 56/100 (Grade D: Weak 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