The Real Estate Financial Planner Blueprint™
Boise City, Idaho 20% DP

Purchased Boise City, Idaho Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Boise City, Idaho Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,460. 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 Boise City, Idaho Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $230,800 purchase price that means you need to have $46,160 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,308) minus any seller concessions ($0).

Description Amount
Down Payment $46,160
Rent Ready Costs $0
Closing Costs $2,308
Seller Concessions $0
Total Cost To Close: $48,468

The monthly rent on this Property is $910 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Boise City, Idaho Average Property 1 $2,548 -$5,053 $2,911 $1,284 $1,251 $2,941
Boise City, Idaho Average Property 2 $1,490 -$2,507 $1,582 $753 $706 $2,023
Totals: $4,037 -$7,560 $4,493 $2,037 $1,956 $4,964

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