The Real Estate Financial Planner Blueprint™
Westminster, Colorado 20% DP
Purchased Westminster, Colorado Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Westminster, Colorado Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,184. 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 Westminster, Colorado Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $307,600 purchase price that means you need to have $61,520 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($3,076) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $61,520 |
Rent Ready Costs | $0 |
Closing Costs | $3,076 |
Seller Concessions | $0 |
Total Cost To Close: | $64,596 |
The monthly rent on this Property is $1,364 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$10,139 | -$4,725 | $3,880 | $1,711 | $1,639 | $12,644 | |
Totals: | $10,139 | -$4,725 | $3,880 | $1,711 | $1,639 | $12,644 |
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
- 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports