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 |
---|---|---|---|---|---|---|
$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 AccountBlueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Final Month Summary
Reports