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

Purchased Casas Adobes, Arizona Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Casas Adobes, Arizona Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,522. 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 Casas Adobes, Arizona Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $192,500 purchase price that means you need to have $38,500 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,925) minus any seller concessions ($0).

Description Amount
Down Payment $38,500
Rent Ready Costs $0
Closing Costs $1,925
Seller Concessions $0
Total Cost To Close: $40,425

The monthly rent on this Property is $1,087 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Casas Adobes, Arizona Average Property 1 -$3,387 -$1,819 $2,428 $1,071 $1,154 -$553
Casas Adobes, Arizona Average Property 2 -$3,103 -$1,559 $2,201 $980 $1,053 -$429
Totals: -$6,490 -$3,378 $4,629 $2,051 $2,207 -$981

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