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

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

We have a Rule that has you buying the Indianapolis, Indiana Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,190. 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 Indianapolis, Indiana Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $129,300 purchase price that means you need to have $25,860 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,293) minus any seller concessions ($0).

Description Amount
Down Payment $25,860
Rent Ready Costs $0
Closing Costs $1,293
Seller Concessions $0
Total Cost To Close: $27,153

The monthly rent on this Property is $865 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Indianapolis, Indiana Average Property 1 $361 -$1,508 $1,631 $719 $890 $2,093
Indianapolis, Indiana Average Property 2 $331 -$1,314 $1,481 $660 $813 $1,971
Indianapolis, Indiana Average Property 3 $301 -$1,123 $1,330 $600 $737 $1,845
Totals: $992 -$3,944 $4,442 $1,979 $2,440 $5,909

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