The Real Estate Financial Planner Blueprint™
Evansville, Indiana 20% DP

Purchased Evansville, Indiana Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Evansville, Indiana Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,530. 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 Evansville, Indiana Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $92,300 purchase price that means you need to have $18,460 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($923) minus any seller concessions ($0).

Description Amount
Down Payment $18,460
Rent Ready Costs $0
Closing Costs $923
Seller Concessions $0
Total Cost To Close: $19,383

The monthly rent on this Property is $755 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Evansville, Indiana Average Property 1 $146 $60 $1,164 $513 $669 $2,553
Evansville, Indiana Average Property 2 $134 $113 $1,057 $471 $612 $2,386
Evansville, Indiana Average Property 3 $122 $161 $950 $428 $554 $2,215
Evansville, Indiana Average Property 4 $109 $206 $843 $385 $497 $2,040
Evansville, Indiana Average Property 5 $97 $247 $736 $343 $439 $1,862
Totals: $608 $786 $4,750 $2,140 $2,771 $11,055

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