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

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

We have a Rule that has you buying the Gary, Indiana Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,596. 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 Gary, Indiana Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $67,400 purchase price that means you need to have $13,480 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($674) minus any seller concessions ($0).

Description Amount
Down Payment $13,480
Rent Ready Costs $0
Closing Costs $674
Seller Concessions $0
Total Cost To Close: $14,154

The monthly rent on this Property is $766 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Gary, Indiana Average Property 1 -$960 $1,278 $850 $375 $573 $2,116
Gary, Indiana Average Property 2 -$880 $1,223 $771 $343 $524 $1,981
Gary, Indiana Average Property 3 -$799 $1,163 $692 $312 $475 $1,842
Gary, Indiana Average Property 4 -$719 $1,100 $613 $280 $426 $1,699
Gary, Indiana Average Property 5 -$639 $1,031 $535 $249 $376 $1,553
Gary, Indiana Average Property 6 -$558 $959 $457 $217 $327 $1,402
Gary, Indiana Average Property 7 -$478 $881 $380 $186 $278 $1,247
Gary, Indiana Average Property 8 -$80 $362 $0 $31 $29 $342
Totals: -$5,112 $7,997 $4,297 $1,993 $3,007 $12,182

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