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

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

We have a Rule that has you buying the Columbus, Georgia Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,262. 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 Columbus, Georgia Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $141,700 purchase price that means you need to have $28,340 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,417) minus any seller concessions ($0).

Description Amount
Down Payment $28,340
Rent Ready Costs $0
Closing Costs $1,417
Seller Concessions $0
Total Cost To Close: $29,757

The monthly rent on this Property is $877 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Columbus, Georgia Average Property 1 $224 -$1,569 $1,787 $788 $939 $2,169
Columbus, Georgia Average Property 2 $205 -$1,356 $1,622 $723 $858 $2,053
Columbus, Georgia Average Property 3 $187 -$1,148 $1,458 $657 $777 $1,931
Totals: $616 -$4,073 $4,868 $2,168 $2,575 $6,154

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