The Real Estate Financial Planner Blueprint™
Bridgeport, Connecticut 20% DP
Purchased Bridgeport, Connecticut Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Bridgeport, Connecticut Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,942. 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 Bridgeport, Connecticut Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $173,100 purchase price that means you need to have $34,620 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($1,731) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $34,620 |
Rent Ready Costs | $0 |
Closing Costs | $1,731 |
Seller Concessions | $0 |
Total Cost To Close: | $36,351 |
The monthly rent on this Property is $1,157 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
-$6,550 | -$4,460 | $2,184 | $963 | $1,389 | -$6,474 | |
-$5,994 | -$3,957 | $1,975 | $879 | $1,267 | -$5,830 | |
Totals: | -$12,544 | -$8,416 | $4,159 | $1,843 | $2,655 | -$12,304 |
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
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Final Month Summary
Reports