The Real Estate Financial Planner Blueprint™
SS 018 Investing $100,000 in 25% DP Rentals and Stocks at 8.97%/yr

Purchased 4/2 SFH - 25% DP 1 Property
Bought in Month 1

We have a Rule that has you buying the 4/2 SFH - 25% DP 1 Property when your Account balance in the $100,000 Invested in VTSMX at 8.97%/year Account reaches $10,000. The following is a chart showing the balance of $100,000 Invested in VTSMX at 8.97%/year Account from the start of the Scenario to Month 1 after we've adjusted for all the income and expenses for the entire month.

To purchase the 4/2 SFH - 25% DP 1 Property, we're assuming you're getting a 25% down payment loan. With a $300,000 purchase price that means you need to have $75,000 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,000) minus any seller concessions ($0).

Description Amount
Down Payment $75,000
Rent Ready Costs $0
Closing Costs $3,000
Seller Concessions $0
Total Cost To Close: $78,000

The monthly rent on this Property is $1,857.05 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
4/2 SFH - 25% DP 1 $9,020 $2,349 $3,706 $1,391 $1,589 $18,055
Totals: $9,020 $2,349 $3,706 $1,391 $1,589 $18,055

Asset Allocation

How are assets allocated? Let's first look at this month.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports