The Real Estate Financial Planner Blueprint™
Augusta-Richmond County, Georgia 20% DP

Purchased Augusta-Richmond County, Georgia Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Augusta-Richmond County, Georgia Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,106. 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 Augusta-Richmond County, Georgia Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $104,600 purchase price that means you need to have $20,920 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,046) minus any seller concessions ($0).

Description Amount
Down Payment $20,920
Rent Ready Costs $0
Closing Costs $1,046
Seller Concessions $0
Total Cost To Close: $21,966

The monthly rent on this Property is $851 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Augusta-Richmond County, Georgia Average Property 1 -$274 -$178 $1,319 $582 $754 $2,203
Augusta-Richmond County, Georgia Average Property 2 -$251 -$95 $1,197 $533 $689 $2,073
Augusta-Richmond County, Georgia Average Property 3 -$228 -$16 $1,075 $485 $624 $1,940
Augusta-Richmond County, Georgia Average Property 4 -$205 $57 $954 $436 $560 $1,802
Totals: -$959 -$232 $4,546 $2,036 $2,627 $8,017

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