The Real Estate Financial Planner Blueprint™
Clearwater, Florida 20% DP

Purchased Clearwater, Florida Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Clearwater, Florida Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,312. 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 Clearwater, Florida Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $191,600 purchase price that means you need to have $38,320 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,916) minus any seller concessions ($0).

Description Amount
Down Payment $38,320
Rent Ready Costs $0
Closing Costs $1,916
Seller Concessions $0
Total Cost To Close: $40,236

The monthly rent on this Property is $1,052 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Clearwater, Florida Average Property 1 -$1,484 -$4,503 $2,417 $1,066 $1,316 -$1,188
Clearwater, Florida Average Property 2 -$1,360 -$4,028 $2,192 $976 $1,202 -$1,018
Totals: -$2,844 -$8,532 $4,609 $2,042 $2,518 -$2,206

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