Rental Property Investment Analysis
Investment metrics for 4025 Old Stone Rd, Charlotte, NC 28226
zillow
Single Family
📍 4025 Old Stone Rd, Charlotte, NC 28226
$607,800
🛏 4 bed
🚿 3 bath
📐 1,940 sqft
20
/ 100
Deal Score
F
High Risk Investment
Grade F · 20/100
Monthly Cash Flow
$-154
After all expenses
Cap Rate
5.92%
Below 6% threshold
Monthly Rent
$3,951/mo
Estimated
Total Expenses
$4,105/mo
All-in monthly
Cash-on-Cash
-1.32%
Low return
Annual Cash Flow
$-1,852
Per year
Break-Even Analysis
Break-Even Rent
$4,105 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High-end retail and dining corridors in this affluent suburban enclave draw consistent demand from high-earning professionals.
- ▸Well-connected arterial roads provide residents with efficient transit options to major employment centers across the Charlotte region.
- ▸Abundant green spaces and mature landscapes contribute to the residential desirability that maintains long-term neighborhood property values.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (20/100) with a negative cash flow of $-154/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family at 4025 Old Stone Rd, Charlotte, NC 28226 is listed at $607,800 with 4 bed / 3 bath and 1,940 sq ft.
The estimated monthly rent is $3,951, generating a negative monthly cash flow of $-154 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.92% and the cash-on-cash return is -1.32%. This deal received a score of 20/100 (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