Rental Property Investment Analysis
Investment metrics for 2620 Celia Ave, Charlotte, NC 28216
zillow
Single Family Residence
📍 2620 Celia Ave, Charlotte, NC 28216
$130,000
🛏 2 bed
🚿 2 bath
📐 588 sqft
58
/ 100
Deal Score
D
Weak Investment
Grade D · 58/100
Monthly Cash Flow
+$82
After all expenses
Cap Rate
6.99%
Strong yield
Monthly Rent
$1,045/mo
Estimated
Total Expenses
$963/mo
All-in monthly
Cash-on-Cash
3.30%
Low return
Annual Cash Flow
$988
Per year
Break-Even Analysis
Break-Even Rent
$963 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major interstate junctions provides seamless access to the central business district for regional working professionals.
- ▸Expansive suburban residential pockets offer a quiet living environment that consistently attracts families seeking long-term rental housing options.
- ▸Nearby access to extensive greenway systems and outdoor recreational spaces enhances the appeal for active tenants valuing lifestyle.
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (58/100). The modest positive monthly cash flow of +$82/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family Residence at 2620 Celia Ave, Charlotte, NC 28216 is listed at $130,000 with 2 bed / 2 bath and 588 sq ft.
The estimated monthly rent is $1,045, generating a modest positive monthly cash flow of +$82 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.99% and the cash-on-cash return is 3.30%. This deal received a score of 58/100 (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