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

Purchased Scottsdale, Arizona Average Property 1 Property
Bought in Month 4

We have a Rule that has you buying the Scottsdale, Arizona Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,704 (which we adjust for inflation to be worth $7,704 in Month 4). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 4 after we've adjusted for all the income and expenses for the entire month.

To purchase the Scottsdale, Arizona Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $455,137.88 purchase price that means you need to have $91,027.58 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,551.38) minus any seller concessions ($0).

Description Amount
Down Payment $91,027.58
Rent Ready Costs $0
Closing Costs $4,551.38
Seller Concessions $0
Total Cost To Close: $95,578.95

The monthly rent on this Property is $1,294.12 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Scottsdale, Arizona Average Property 1 -$3,034 -$13,113 $5,741 $2,532 $2,215 -$5,659
Totals: -$3,034 -$13,113 $5,741 $2,532 $2,215 -$5,659

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