Rental Property Investment Analysis
Investment metrics for 2533 Eddington St, Charlotte, NC 28208
zillow
Duplex
📍 2533 Eddington St, Charlotte, NC 28208
$592,400
🛏 8 bed
🚿 4 bath
📐 1,356 sqft
35
/ 100
Deal Score
F
High Risk Investment
Grade F · 35/100
Monthly Cash Flow
$-25
After all expenses
Cap Rate
6.18%
Strong yield
Monthly Rent
$3,841/mo
Estimated
Total Expenses
$3,866/mo
All-in monthly
Cash-on-Cash
-0.22%
Low return
Annual Cash Flow
$-299
Per year
Break-Even Analysis
Break-Even Rent
$3,866 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to the international airport and major interstate corridors provides strategic connectivity for a growing regional workforce.
- ▸Ongoing urban revitalization efforts continue to attract private investment that enhances property values and neighborhood long-term appeal.
- ▸Developing transit-oriented infrastructure creates convenient access to employment hubs that appeals to modern, cost-conscious rental market residents.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (35/100) with a negative cash flow of $-25/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex at 2533 Eddington St, Charlotte, NC 28208 is listed at $592,400 with 8 bed / 4 bath and 1,356 sq ft.
The estimated monthly rent is $3,841, generating a negative monthly cash flow of $-25 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.18% and the cash-on-cash return is -0.22%. This deal received a score of 35/100 (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