The Real Estate Financial Planner Blueprint™
Boca Raton, Florida 20% DP
Purchased Boca Raton, Florida Average Property 1 Property
Bought in Month 2
We have a Rule that has you buying the Boca Raton, Florida Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $9,978 (which we adjust for inflation to be worth $9,978 in Month 2). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 2 after we've adjusted for all the income and expenses for the entire month.
To purchase the Boca Raton, Florida Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $433,677.61 purchase price that means you need to have $86,735.52 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($4,336.78) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $86,735.52 |
Rent Ready Costs | $0 |
Closing Costs | $4,336.78 |
Seller Concessions | $0 |
Total Cost To Close: | $91,072.30 |
The monthly rent on this Property is $1,667.73 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$933 | -$17,910 | $5,471 | $2,413 | $2,751 | -$6,343 | |
Totals: | $933 | -$17,910 | $5,471 | $2,413 | $2,751 | -$6,343 |
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
- Paid Off Mortgage
- 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
- Final Month Summary
Reports