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 |
---|---|---|---|---|---|---|
-$4,751 | -$608 | $1,692 | $746 | $839 | -$2,082 | |
-$4,349 | -$468 | $1,531 | $681 | $765 | -$1,840 | |
-$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 AccountBlueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports