The Real Estate Financial Planner Blueprint™
Fayetteville, Arkansas 20% DP

Purchased Fayetteville, Arkansas Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Fayetteville, Arkansas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,620. 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 Fayetteville, Arkansas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $202,700 purchase price that means you need to have $40,540 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,027) minus any seller concessions ($0).

Description Amount
Down Payment $40,540
Rent Ready Costs $0
Closing Costs $2,027
Seller Concessions $0
Total Cost To Close: $42,567

The monthly rent on this Property is $770 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Fayetteville, Arkansas Average Property 1 $2,544 -$8,318 $2,557 $1,128 $1,382 -$706
Fayetteville, Arkansas Average Property 2 $2,333 -$7,548 $2,323 $1,035 $1,264 -$593
Totals: $4,878 -$15,866 $4,880 $2,163 $2,646 -$1,299

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