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

Purchased Sandy Springs, Georgia Average Property 1 Property
Bought in Month 2

We have a Rule that has you buying the Sandy Springs, Georgia Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,380 (which we adjust for inflation to be worth $7,380 in Month 2). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 2 after we've adjusted for all the income and expenses for the entire month.

To purchase the Sandy Springs, Georgia Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $447,886.11 purchase price that means you need to have $89,577.22 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,478.86) minus any seller concessions ($0).

Description Amount
Down Payment $89,577.22
Rent Ready Costs $0
Closing Costs $4,478.86
Seller Concessions $0
Total Cost To Close: $94,056.08

The monthly rent on this Property is $1,234.42 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Sandy Springs, Georgia Average Property 1 $1,035 -$17,198 $5,650 $2,492 $2,478 -$5,543
Totals: $1,035 -$17,198 $5,650 $2,492 $2,478 -$5,543

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