The Real Estate Financial Planner Blueprint™
Avondale, Arizona 20% DP

Purchased Avondale, Arizona Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Avondale, Arizona Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,822. The following is a chart showing the balance of Starting with $100K, Earning 7%/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 Avondale, Arizona Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $196,000 purchase price that means you need to have $39,200 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,960) minus any seller concessions ($0).

Description Amount
Down Payment $39,200
Rent Ready Costs $0
Closing Costs $1,960
Seller Concessions $0
Total Cost To Close: $41,160

The monthly rent on this Property is $1,137 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Avondale, Arizona Average Property 1 -$1,923 -$974 $2,472 $1,090 $1,131 $1,797
Avondale, Arizona Average Property 2 -$1,762 -$803 $2,242 $999 $1,032 $1,707
Totals: -$3,686 -$1,777 $4,714 $2,089 $2,163 $3,504

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