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

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

We have a Rule that has you buying the Gilbert, Arizona Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,574. 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 Gilbert, Arizona Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $310,400 purchase price that means you need to have $62,080 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,104) minus any seller concessions ($0).

Description Amount
Down Payment $62,080
Rent Ready Costs $0
Closing Costs $3,104
Seller Concessions $0
Total Cost To Close: $65,184

The monthly rent on this Property is $1,429 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Gilbert, Arizona Average Property 1 $1,317 -$4,262 $3,916 $1,727 $1,660 $4,356
Totals: $1,317 -$4,262 $3,916 $1,727 $1,660 $4,356

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