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

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

We have a Rule that has you buying the Yuma, Arizona Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,346. 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 Yuma, Arizona Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $134,100 purchase price that means you need to have $26,820 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,341) minus any seller concessions ($0).

Description Amount
Down Payment $26,820
Rent Ready Costs $0
Closing Costs $1,341
Seller Concessions $0
Total Cost To Close: $28,161

The monthly rent on this Property is $891 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Yuma, Arizona Average Property 1 -$4,751 -$608 $1,692 $746 $839 -$2,082
Yuma, Arizona Average Property 2 -$4,349 -$468 $1,531 $681 $765 -$1,840
Yuma, Arizona Average Property 3 -$3,948 -$336 $1,371 $618 $691 -$1,603
Totals: -$13,048 -$1,411 $4,593 $2,045 $2,296 -$5,525

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