Rental Property Investment Analysis
Investment metrics for 2715 Early Flight Dr, Charlotte, NC 28262
zillow
Townhouse
📍 2715 Early Flight Dr, Charlotte, NC 28262
$268,000
🛏 3 bed
🚿 3 bath
📐 1,628 sqft
17
/ 100
Deal Score
F
High Risk Investment
Grade F · 17/100
Monthly Cash Flow
$-278
After all expenses
Cap Rate
4.98%
Below 6% threshold
Monthly Rent
$1,792/mo
Estimated
Total Expenses
$2,070/mo
All-in monthly
Cash-on-Cash
-5.41%
Low return
Annual Cash Flow
$-3,335
Per year
Break-Even Analysis
Break-Even Rent
$2,070 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High density of local research and university hubs drives consistent rental demand from students and corporate professionals alike.
- ▸Major highway corridors provide streamlined access to regional employment centers, enhancing the area appeal for daily suburban commuters.
- ▸Extensive retail and service infrastructure surrounding the area offers convenience that attracts stable long-term residents seeking suburban proximity.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (17/100) with a negative cash flow of $-278/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Townhouse at 2715 Early Flight Dr, Charlotte, NC 28262 is listed at $268,000 with 3 bed / 3 bath and 1,628 sq ft.
The estimated monthly rent is $1,792, generating a negative monthly cash flow of $-278 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.98% and the cash-on-cash return is -5.41%. This deal received a score of 17/100 (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