The Real Estate Financial Planner Blueprint™
Boynton Beach, Florida 20% DP
Purchased Boynton Beach, Florida Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Boynton Beach, Florida Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,748. 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 Boynton Beach, Florida Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $187,100 purchase price that means you need to have $37,420 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($1,871) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $37,420 |
Rent Ready Costs | $0 |
Closing Costs | $1,871 |
Seller Concessions | $0 |
Total Cost To Close: | $39,291 |
The monthly rent on this Property is $1,458 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
-$3,490 | -$1,278 | $2,360 | $1,041 | $1,402 | $35 | |
-$3,197 | -$1,050 | $2,138 | $952 | $1,280 | $124 | |
Totals: | -$6,687 | -$2,327 | $4,499 | $1,993 | $2,681 | $160 |
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
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports