The Real Estate Financial Planner Blueprint™
Evanston, Illinois 20% DP

Purchased Evanston, Illinois Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Evanston, Illinois Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,196. 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 Evanston, Illinois Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $380,600 purchase price that means you need to have $76,120 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,806) minus any seller concessions ($0).

Description Amount
Down Payment $76,120
Rent Ready Costs $0
Closing Costs $3,806
Seller Concessions $0
Total Cost To Close: $79,926

The monthly rent on this Property is $1,366 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Evanston, Illinois Average Property 1 -$1,971 -$15,727 $4,801 $2,118 $2,489 -$8,290
Totals: -$1,971 -$15,727 $4,801 $2,118 $2,489 -$8,290

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