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

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

We have a Rule that has you buying the Kendall, Florida Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,784. 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 Kendall, Florida Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $356,500 purchase price that means you need to have $71,300 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,565) minus any seller concessions ($0).

Description Amount
Down Payment $71,300
Rent Ready Costs $0
Closing Costs $3,565
Seller Concessions $0
Total Cost To Close: $74,865

The monthly rent on this Property is $1,464 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Kendall, Florida Average Property 1 $2,129 -$13,087 $4,497 $1,983 $2,292 -$2,185
Totals: $2,129 -$13,087 $4,497 $1,983 $2,292 -$2,185

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