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

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

We have a Rule that has you buying the Tucson, Arizona Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,950. 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 Tucson, Arizona Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $146,500 purchase price that means you need to have $29,300 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,465) minus any seller concessions ($0).

Description Amount
Down Payment $29,300
Rent Ready Costs $0
Closing Costs $1,465
Seller Concessions $0
Total Cost To Close: $30,765

The monthly rent on this Property is $825 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Tucson, Arizona Average Property 1 -$3,247 -$1,758 $1,848 $815 $882 -$1,459
Tucson, Arizona Average Property 2 -$2,973 -$1,527 $1,674 $745 $805 -$1,276
Tucson, Arizona Average Property 3 -$2,701 -$1,302 $1,501 $677 $727 -$1,098
Totals: -$8,921 -$4,587 $5,023 $2,237 $2,414 -$3,834

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