Unlock all features! Tap here to upgrade
6481-6495 Old Richmond Rd, Lexington, KY 40515
beds • 1.5 baths • 4406 sqft
$1,947,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -27.83% first-year return on $409k initial cash invested.
-27.83%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,329
Rent
-$9,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $11,814 expenses = $9,485 out of pocket
Investment Breakdown
|
Purchase Price
$1947k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$389k
Closing costs
1%
$19,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,329
Total Expenses
$11,814
Mortgage P&I
431%
$10,039
Property Taxes
21%
$488
Home Insurance
29%
$682
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0