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

Purchased Warner Robins, Georgia Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Warner Robins, Georgia Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,358. 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 Warner Robins, Georgia Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $111,000 purchase price that means you need to have $22,200 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,110) minus any seller concessions ($0).

Description Amount
Down Payment $22,200
Rent Ready Costs $0
Closing Costs $1,110
Seller Concessions $0
Total Cost To Close: $23,310

The monthly rent on this Property is $893 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Warner Robins, Georgia Average Property 1 -$720 $187 $1,400 $618 $788 $2,272
Warner Robins, Georgia Average Property 2 -$660 $242 $1,270 $566 $720 $2,138
Warner Robins, Georgia Average Property 3 -$600 $292 $1,140 $514 $652 $1,999
Warner Robins, Georgia Average Property 4 -$540 $336 $1,011 $462 $584 $1,855
Totals: -$2,519 $1,056 $4,822 $2,160 $2,745 $8,264

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