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

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

We have a Rule that has you buying the Roswell, Georgia Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,308. 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 Roswell, Georgia Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $355,900 purchase price that means you need to have $71,180 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,559) minus any seller concessions ($0).

Description Amount
Down Payment $71,180
Rent Ready Costs $0
Closing Costs $3,559
Seller Concessions $0
Total Cost To Close: $74,739

The monthly rent on this Property is $1,218 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Roswell, Georgia Average Property 1 $4,981 -$11,843 $4,489 $1,980 $2,039 $1,646
Totals: $4,981 -$11,843 $4,489 $1,980 $2,039 $1,646

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