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

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

We have a Rule that has you buying the Surprise, Arizona Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,734. 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 Surprise, Arizona Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $225,200 purchase price that means you need to have $45,040 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,252) minus any seller concessions ($0).

Description Amount
Down Payment $45,040
Rent Ready Costs $0
Closing Costs $2,252
Seller Concessions $0
Total Cost To Close: $47,292

The monthly rent on this Property is $1,289 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Surprise, Arizona Average Property 1 -$1,618 -$1,034 $2,841 $1,253 $1,275 $2,716
Surprise, Arizona Average Property 2 -$1,348 -$643 $2,314 $1,043 $1,052 $2,417
Totals: -$2,966 -$1,678 $5,154 $2,296 $2,327 $5,133

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