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

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

We have a Rule that has you buying the Springdale, Arkansas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,572. 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 Springdale, Arkansas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $146,400 purchase price that means you need to have $29,280 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,464) minus any seller concessions ($0).

Description Amount
Down Payment $29,280
Rent Ready Costs $0
Closing Costs $1,464
Seller Concessions $0
Total Cost To Close: $30,744

The monthly rent on this Property is $762 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Springdale, Arkansas Average Property 1 -$265 -$4,354 $1,847 $815 $1,058 -$899
Springdale, Arkansas Average Property 2 -$243 -$3,917 $1,676 $746 $967 -$771
Springdale, Arkansas Average Property 3 -$221 -$3,485 $1,505 $679 $875 -$647
Totals: -$729 -$11,756 $5,028 $2,240 $2,900 -$2,317

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