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

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

We have a Rule that has you buying the Centennial, Colorado Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $10,074. 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 Centennial, Colorado Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $398,700 purchase price that means you need to have $79,740 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,987) minus any seller concessions ($0).

Description Amount
Down Payment $79,740
Rent Ready Costs $0
Closing Costs $3,987
Seller Concessions $0
Total Cost To Close: $83,727

The monthly rent on this Property is $1,679 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Centennial, Colorado Average Property 1 $14,729 -$6,944 $5,029 $2,218 $2,113 $17,145
Totals: $14,729 -$6,944 $5,029 $2,218 $2,113 $17,145

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