3827 Larkhaven Village Dr Charlotte, NC 28215
3bd, 2.5ba | 2,957sqft | Built in 2006
Inspection Contingency 
An inspection contingency may be requested on this property and Roofstock will schedule it once the contract is signed. Please see the diligence vault for any prior inspection report.
More details
  • Property Valuation:
    $210,000 - $255,000
  • Estimated Market Rent: $1,450
  • Inspection Report:
    Inspection: Interior & Exterior
  • Title: Clearance at Closing
  • HOA: The Villages of Larkhaven (Rental Restriction(s))
  • Lease Started
    08/05/2013
  • Lease Ends
    Month to Month
  • Rent Status
    Current
  • Lot Size
    8,538
  • HOA
    $23/month
  • Flood Risk
    Not Required
    Flood insurance policy is not required. For additional information click here.

Certified Property Managers

View Details
Initial Investment
This is the estimated amount of capital needed to purchase the property. This amount includes: your down payment, loan & acquisition fees, closing costs and immediate repair costs.

Estimates:
Down Payment: $56,250
Closing Costs: $5,625
Immediate Repair Costs: $0
$61,875
  • Current Rent | Market Rent
    Rent currently being paid for this property. To view Market Rent based on third party rent forecasts for this property, select Market Rent from the menu at the top.
    $0.47/sqft
    $1,395
  • Appreciation
    Annual appreciation percentage is adjusted based on the selection in Financial Details section.
    2.8%
  • Cap Rate | Gross Yield
    Capitalization rate is the percentage return calculated by dividing net operating cash flow in Year 1 by the property purchase price. Your net operating cash flow excludes your loan costs.
    4.8%
  • Cash Flow | Cash on Cash
    First year net cash flow received after all operating expenses, capital expenditures, property taxes and debt payments. Assuming 5% vacancy and debt payments based on the lending assumptions selected.
    -$114
Est. Total Cash Return
Is the sum of your estimated (i) annual net operating cash flows over 5 years plus (ii) property net sale proceeds minus your initial investment and outstanding loan balance.
in 5 Years
$35,485
IRR
A measure of annualized net return on an equity investment. Equals the discount rate at which the sum of the present value of all cash flows is zero. Calculation is based on actual and budgeted values.
in 5 Years
9.5%
Calculation will trigger automatically when price entered is greater than 50% of the list price.
List Price: $225,000
 
Price
Adjust the proposed purchase price to see impact on the financial metrics.
$225,000
Down Payment
Portion of the property price at the time of purchase when using leverage, or full purchase price when buy all cash.
25%
Loan Interest Rate
The loan interest rate of 4.750% is based on 75% or lower loan to home value for a 30 year loan.
4.750%

Estimated Total Gain
Is the cumulative sum of your estimated (i) annual net operating cash flows, (ii) property appreciation, and (iii) equity balance increase (excluding your initial investment) at a point in time. Unlike the Estimated Total Cash Return, Total Gain does not assume asset disposition and is only representative of potential gain during the holding period.

How it works

Check out a step-by-step overview of our investment process.
Learn more

Lease and Tenant Summary

Financing Options

Property Management Options

Investment Terms