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

Purchased Nampa, Idaho Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Nampa, Idaho Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,244. 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 Nampa, Idaho Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $149,700 purchase price that means you need to have $29,940 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,497) minus any seller concessions ($0).

Description Amount
Down Payment $29,940
Rent Ready Costs $0
Closing Costs $1,497
Seller Concessions $0
Total Cost To Close: $31,437

The monthly rent on this Property is $874 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Nampa, Idaho Average Property 1 $202 -$1,091 $1,888 $833 $901 $2,733
Nampa, Idaho Average Property 2 $185 -$925 $1,714 $764 $823 $2,561
Nampa, Idaho Average Property 3 $168 -$762 $1,540 $694 $745 $2,385
Totals: $556 -$2,779 $5,142 $2,291 $2,468 $7,679

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