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 Mid-Term investment with a projected -26.13% first-year return on $409k initial cash invested.
-26.13%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$3,494
Rent
-$8,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $12,397 expenses = $8,903 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%
$1
Cashflow
Total Income
$3,494
Total Expenses
$12,397
Mortgage P&I
287%
$10,039
Property Taxes
14%
$488
Home Insurance
20%
$682
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384