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

Purchased Deerfield Beach, Florida Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Deerfield Beach, Florida Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,722. 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 Deerfield Beach, Florida Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $153,600 purchase price that means you need to have $30,720 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,536) minus any seller concessions ($0).

Description Amount
Down Payment $30,720
Rent Ready Costs $0
Closing Costs $1,536
Seller Concessions $0
Total Cost To Close: $32,256

The monthly rent on this Property is $1,287 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Deerfield Beach, Florida Average Property 1 -$5,836 -$13 $1,938 $855 $1,196 -$1,861
Deerfield Beach, Florida Average Property 2 -$5,341 $101 $1,753 $780 $1,091 -$1,616
Deerfield Beach, Florida Average Property 3 -$3,866 $380 $1,209 $562 $777 -$938
Totals: -$15,044 $468 $4,899 $2,197 $3,064 -$4,416

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