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

Purchased Little Rock, Arkansas Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Little Rock, Arkansas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,100. 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 Little Rock, Arkansas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $162,800 purchase price that means you need to have $32,560 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,628) minus any seller concessions ($0).

Description Amount
Down Payment $32,560
Rent Ready Costs $0
Closing Costs $1,628
Seller Concessions $0
Total Cost To Close: $34,188

The monthly rent on this Property is $850 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Little Rock, Arkansas Average Property 1 $1,235 -$5,768 $2,054 $906 $1,169 -$405
Little Rock, Arkansas Average Property 2 $1,132 -$5,215 $1,865 $831 $1,068 -$318
Totals: $2,367 -$10,983 $3,919 $1,737 $2,237 -$723

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