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

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

We have a Rule that has you buying the Mesa, Arizona Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,928. 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 Mesa, Arizona Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $209,700 purchase price that means you need to have $41,940 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,097) minus any seller concessions ($0).

Description Amount
Down Payment $41,940
Rent Ready Costs $0
Closing Costs $2,097
Seller Concessions $0
Total Cost To Close: $44,037

The monthly rent on this Property is $988 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Mesa, Arizona Average Property 1 -$1,323 -$3,171 $2,645 $1,167 $1,142 $460
Mesa, Arizona Average Property 2 -$1,212 -$2,807 $2,399 $1,069 $1,041 $491
Totals: -$2,535 -$5,978 $5,045 $2,235 $2,183 $950

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