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

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

We have a Rule that has you buying the Jonesboro, Arkansas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,548. 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 Jonesboro, Arkansas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $152,200 purchase price that means you need to have $30,440 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,522) minus any seller concessions ($0).

Description Amount
Down Payment $30,440
Rent Ready Costs $0
Closing Costs $1,522
Seller Concessions $0
Total Cost To Close: $31,962

The monthly rent on this Property is $758 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Jonesboro, Arkansas Average Property 1 $2,508 -$4,692 $1,920 $847 $1,078 $1,661
Jonesboro, Arkansas Average Property 2 $2,301 -$4,235 $1,745 $777 $987 $1,575
Jonesboro, Arkansas Average Property 3 $2,093 -$3,779 $1,570 $708 $895 $1,486
Totals: $6,902 -$12,707 $5,234 $2,332 $2,960 $4,722

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