The Real Estate Financial Planner Blueprint™
Atlanta, Georgia 20% DP

Purchased Atlanta, Georgia Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Atlanta, Georgia Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,594. 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 Atlanta, Georgia Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $261,400 purchase price that means you need to have $52,280 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,614) minus any seller concessions ($0).

Description Amount
Down Payment $52,280
Rent Ready Costs $0
Closing Costs $2,614
Seller Concessions $0
Total Cost To Close: $54,894

The monthly rent on this Property is $1,099 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Atlanta, Georgia Average Property 1 $1,901 -$7,408 $3,297 $1,454 $1,580 $825
Totals: $1,901 -$7,408 $3,297 $1,454 $1,580 $825

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