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

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

We have a Rule that has you buying the Pueblo, Colorado Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,662. 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 Pueblo, Colorado Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $130,000 purchase price that means you need to have $26,000 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,300) minus any seller concessions ($0).

Description Amount
Down Payment $26,000
Rent Ready Costs $0
Closing Costs $1,300
Seller Concessions $0
Total Cost To Close: $27,300

The monthly rent on this Property is $777 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Pueblo, Colorado Average Property 1 $395 -$744 $1,640 $723 $783 $2,797
Pueblo, Colorado Average Property 2 $362 -$614 $1,489 $663 $716 $2,616
Pueblo, Colorado Average Property 3 $329 -$487 $1,338 $603 $648 $2,432
Totals: $1,087 -$1,845 $4,466 $1,990 $2,147 $7,845

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