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
Boca Raton, Florida Average Property 1 $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 Account

Blueprint™ Menu of Sections

Reports