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

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

We have a Rule that has you buying the Schaumburg, Illinois Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,418. 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 Schaumburg, Illinois Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $247,900 purchase price that means you need to have $49,580 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,479) minus any seller concessions ($0).

Description Amount
Down Payment $49,580
Rent Ready Costs $0
Closing Costs $2,479
Seller Concessions $0
Total Cost To Close: $52,059

The monthly rent on this Property is $1,403 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Schaumburg, Illinois Average Property 1 -$1,871 -$6,375 $3,127 $1,379 $1,808 -$1,931
Totals: -$1,871 -$6,375 $3,127 $1,379 $1,808 -$1,931

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