The Real Estate Financial Planner Blueprint™
Chula Vista, California 20% DP

Purchased Chula Vista, California Average Property 1 Property
Bought in Month 7

We have a Rule that has you buying the Chula Vista, California Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $9,216 (which we adjust for inflation to be worth $9,216 in Month 7). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 7 after we've adjusted for all the income and expenses for the entire month.

To purchase the Chula Vista, California Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $465,095.32 purchase price that means you need to have $93,019.06 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,650.95) minus any seller concessions ($0).

Description Amount
Down Payment $93,019.06
Rent Ready Costs $0
Closing Costs $4,650.95
Seller Concessions $0
Total Cost To Close: $97,670.02

The monthly rent on this Property is $1,562.88 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Chula Vista, California Average Property 1 $191 -$11,708 $5,867 $2,588 $2,415 -$647
Totals: $191 -$11,708 $5,867 $2,588 $2,415 -$647

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