The Real Estate Financial Planner Blueprint™
Aurora, Colorado 20% DP

Purchased Aurora, Colorado Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Aurora, Colorado Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,446. 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 Aurora, Colorado Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $259,000 purchase price that means you need to have $51,800 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,590) minus any seller concessions ($0).

Description Amount
Down Payment $51,800
Rent Ready Costs $0
Closing Costs $2,590
Seller Concessions $0
Total Cost To Close: $54,390

The monthly rent on this Property is $1,241 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Aurora, Colorado Average Property 1 $9,237 -$3,189 $3,267 $1,441 $1,411 $12,167
Totals: $9,237 -$3,189 $3,267 $1,441 $1,411 $12,167

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