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

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

We have a Rule that has you buying the Deltona, Florida Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,822. 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 Deltona, Florida Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $139,000 purchase price that means you need to have $27,800 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,390) minus any seller concessions ($0).

Description Amount
Down Payment $27,800
Rent Ready Costs $0
Closing Costs $1,390
Seller Concessions $0
Total Cost To Close: $29,190

The monthly rent on this Property is $1,137 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Deltona, Florida Average Property 1 -$4,091 -$141 $1,753 $773 $1,040 -$665
Deltona, Florida Average Property 2 -$3,746 -$38 $1,587 $707 $949 -$540
Deltona, Florida Average Property 3 -$3,401 $58 $1,423 $641 $858 -$422
Totals: -$11,238 -$121 $4,763 $2,121 $2,847 -$1,627

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