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

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

We have a Rule that has you buying the North Little Rock, Arkansas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,022. 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 North Little Rock, Arkansas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $131,700 purchase price that means you need to have $26,340 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,317) minus any seller concessions ($0).

Description Amount
Down Payment $26,340
Rent Ready Costs $0
Closing Costs $1,317
Seller Concessions $0
Total Cost To Close: $27,657

The monthly rent on this Property is $837 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
North Little Rock, Arkansas Average Property 1 $1,125 -$3,513 $1,661 $733 $974 $980
North Little Rock, Arkansas Average Property 2 $1,032 -$3,154 $1,509 $672 $890 $950
North Little Rock, Arkansas Average Property 3 $939 -$2,798 $1,357 $612 $807 $916
Totals: $3,096 -$9,464 $4,527 $2,017 $2,671 $2,846

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