The Real Estate Financial Planner Blueprint™
Waterbury, Connecticut 20% DP

Purchased Waterbury, Connecticut Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Waterbury, Connecticut Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,754. 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 Waterbury, Connecticut Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $128,800 purchase price that means you need to have $25,760 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,288) minus any seller concessions ($0).

Description Amount
Down Payment $25,760
Rent Ready Costs $0
Closing Costs $1,288
Seller Concessions $0
Total Cost To Close: $27,048

The monthly rent on this Property is $959 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Waterbury, Connecticut Average Property 1 -$3,640 -$3,042 $1,625 $717 $1,103 -$3,237
Waterbury, Connecticut Average Property 2 -$3,332 -$2,697 $1,471 $655 $1,006 -$2,897
Waterbury, Connecticut Average Property 3 -$3,026 -$2,361 $1,318 $594 $910 -$2,564
Totals: -$9,998 -$8,100 $4,414 $1,966 $3,019 -$8,698

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