Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

17456 Chaco Lane #PL 21 Charlotte, NC 28278

4 Beds 3 Baths 2,655 sqft Built 2021

$423,313

List Price

$2,180

$2K - $2.4K

Rent Est.

PROPERTY INFO

Built 2021 NEW CONSTRUCTION
December 11, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2021
  • Price/Sqft : $159.44
  • 3 Days on Market
  • MLS # : 3690764
  • Updated Date : 12/11/2020 at 15:41
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,655 sqft
  • Baths : 2 full , 1 half
Listing Agent

Lennar Sales Corp

Listing Agent's Description

THE PALISADES…Resort-Style Living at its best; Private Residents Club featuring swimming pools, a fitness center, tot lot, sport courts and much more. This beautiful 2-story, Durham Plan is a 4 Bed/2.5 Bath home in The Lanterns community. The 1st floor’s open concept offers a spacious Kitchen with center island overlooking a Breakfast Room and Family Room. Add to this, a formal Dining Room, Private Study and Powder Room to complete the main living area. On the second level you will find a large Owner’s Retreat, 3 additional Bedrooms, Bath with double vanity, an Open Loft and Laundry Room with linen closet...The perfect home for entertaining or relaxing with family and friends.

SEE MORE

MARKET HIGHLIGHTS

  • Corporate Fortune 500 headquarters: Bank of America, Lowe’s, Duke Energy, Nucor, Family Dollar Stores, Sonic Automotive, Domtar
  • #3 fastest-growing big city in US with more than 15,000 people added in 2017 (US Census, 2018)
  • Charlotte metro has 65.8% labor force participation rate higher than the national rate 62.8% (USMayors.org, 2018)
  • Charlotte attracted more than $325 million in capital investments in 2018Q2 (Meckelenburg county, June 2018)
  • Charlotte metro's economy is worth $181 billion in Gross Metro Product and projected to grow to $192 billion in 2019 (USMayors.org, 2018)
  • #1 Millenial Moving destination city (Smart Asset)

PRICE & RENT TRENDS

Neighborhood: Pleasant Hill Road

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320k340kPrice in $116k346k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Pleasant Hill Road

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500160017001800Rent in $8441854

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Palisades Park Elementary School Primary Unknown 687 36 NA
Southwest Middle School Middle Regular 1,403 72 6
Math, Engineering, Technology And Science At Olympic High School High Regular 607 28 7

Palisades Park Elementary School

  • Education Level: Primary
  • # of students: 687
  • # of teachers: 36
NA
GreatSchools Rating

Southwest Middle School

  • Education Level: Middle
  • # of students: 1,403
  • # of teachers: 72
6
GreatSchools Rating

Math, Engineering, Technology And Science At Olympic High School

  • Education Level: High
  • # of students: 607
  • # of teachers: 28
7
GreatSchools Rating
 

$380,982$465,644$423,313

PURCHASE PRICE

$1,962$2,398$2,180

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,180
EXPENSES Loan Payment -$1,562
Property Tax -$349
Property Insurance -$77
HOA -$88
Property Management Fees -$119
CASH FLOW
-$16

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 9% of earned rent to cover both maintenance and periods of vacancy.

$423,313

PROJECTED PRICE

$2,180

PROJECTED RENT

0.51%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.48%
Appreciation Year (1-5) 6.2%
Maintenance Year (1-5) 3.00%
Vacancy 6.31%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k$20k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$114,178

INVESTMENT

$114,178

Down Payment
$105,828
Rehab Estimate
$2,000
Closing Costs
$6,350

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$1,562

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $105,828
Loan Amount $317,485
See What Happens When You Reinvest Cash Flow

5.42

YEARS SAVED

$29,160

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,180

    LIST RENT
  • $0.82

    LIST RENT PER SQFT
  • $2,190

    COMP ESTIMATED VALUE
  • $0.83

    COMP AVG. RENT PER SQFT
Comps Range
$1,870
1$1,8702$2,0253$2,1804$2,4005$2,400
$2,400
RENT COMPS ANALYSIS
  • 17456 Chaco Lane Charlotte, NC 3
    • 4 beds 3 baths ∙ 2,655 Sqft ∙ Built 2021 4 beds 3 baths ∙ 2,655 Sqft ∙ Built 2021
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $2,180
    • $0.82
    •  
  • 16720 Cozy Cove Road Charlotte, NC 1
    • 4 beds 3 baths ∙ 2,376 Sqft ∙ Built 2020 4 beds 3 baths ∙ 2,376 Sqft ∙ Built 2020
    property image
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,870
    • $0.79
    •  
  • 16711 Cozy Cove Road Charlotte, NC 2
    • 4 beds 3 baths ∙ 2,654 Sqft ∙ Built 4 beds 3 baths ∙ 2,654 Sqft ∙ Built
    property image
    LEASED 02/25/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,025
    • $0.76
    •  
  • 15014 Cordelia Drive Charlotte, NC 4
    • 5 beds 3 baths ∙ 2,914 Sqft ∙ Built 2020 5 beds 3 baths ∙ 2,914 Sqft ∙ Built 2020
    property image
    LEASED 11/17/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,400
    • $0.82
    •  
  • 17219 Snug Harbor Drive Charlotte, NC 5
    • 4 beds 4 baths ∙ 2,713 Sqft ∙ Built 2020 4 beds 4 baths ∙ 2,713 Sqft ∙ Built 2020
    property image
    LEASED 11/05/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,400
    • $0.88
    •  
PROPERTY LISTING DETAILS
Linda Mclendon
1.980.402.2397
Lennar Sales Corp
BESbswy