The Real Estate Financial Planner Blueprint™
San Tan Valley, Arizona 20% DP

Purchased San Tan Valley, Arizona Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the San Tan Valley, Arizona Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,536. 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 San Tan Valley, Arizona Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $197,400 purchase price that means you need to have $39,480 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,974) minus any seller concessions ($0).

Description Amount
Down Payment $39,480
Rent Ready Costs $0
Closing Costs $1,974
Seller Concessions $0
Total Cost To Close: $41,454

The monthly rent on this Property is $1,256 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
San Tan Valley, Arizona Average Property 1 $34 -$238 $2,490 $1,098 $1,147 $4,531
San Tan Valley, Arizona Average Property 2 $31 -$119 $2,260 $1,007 $1,047 $4,225
Totals: $64 -$357 $4,750 $2,105 $2,194 $8,756

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