Rental Property Investment Analysis
Investment metrics for 8913 Cinnabay Dr, Charlotte, NC 28216
zillow
Townhouse
📍 8913 Cinnabay Dr, Charlotte, NC 28216
$200,000
🛏 2 bed
🚿 2 bath
📐 1,100 sqft
13
/ 100
Deal Score
F
High Risk Investment
Grade F · 13/100
Monthly Cash Flow
$-341
After all expenses
Cap Rate
4.18%
Below 6% threshold
Monthly Rent
$1,300/mo
Estimated
Total Expenses
$1,641/mo
All-in monthly
Cash-on-Cash
-8.90%
Low return
Annual Cash Flow
$-4,093
Per year
Break-Even Analysis
Break-Even Rent
$1,641 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Strategic placement near major interstate corridors facilitates efficient commuting for professionals working in the city center core.
- ▸Abundant suburban residential density and proximity to regional transit arteries drive consistent rental demand from the local workforce.
- ▸Expansive green spaces and developing retail infrastructure enhance the appeal for families seeking a balanced suburban lifestyle environment.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (13/100) with a negative cash flow of $-341/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Townhouse at 8913 Cinnabay Dr, Charlotte, NC 28216 is listed at $200,000 with 2 bed / 2 bath and 1,100 sq ft.
The estimated monthly rent is $1,300, generating a negative monthly cash flow of $-341 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.18% and the cash-on-cash return is -8.90%. This deal received a score of 13/100 (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