Rental Property Investment Analysis
Investment metrics for 3445/3447 Tappan Pl, Charlotte, NC 28205
zillow
Duplex
📍 3445/3447 Tappan Pl, Charlotte, NC 28205
$650,000
🛏 4 bed
🚿 2 bath
📐 1,512 sqft
1
/ 100
Deal Score
F
High Risk Investment
Grade F · 1/100
Monthly Cash Flow
$-19,014
After all expenses
Cap Rate
-28.88%
Below 6% threshold
Monthly Rent
$5,200/mo
Estimated
Total Expenses
$24,214/mo
All-in monthly
Cash-on-Cash
-152.62%
Low return
Annual Cash Flow
$-228,163
Per year
Break-Even Analysis
Break-Even Rent
$24,214 / 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 (1/100) with a negative cash flow of $-19,014/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex at 3445/3447 Tappan Pl, Charlotte, NC 28205 is listed at $650,000 with 4 bed / 2 bath and 1,512 sq ft.
The estimated monthly rent is $5,200, generating a negative monthly cash flow of $-19,014 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is -28.88% and the cash-on-cash return is -152.62%. This deal received a score of 1/100 (Grade F: High Risk Investment).
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