The Real Estate Financial Planner Blueprint™
Kansas City, Kansas 20% DP

Purchased Kansas City, Kansas Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Kansas City, Kansas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,160. 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 Kansas City, Kansas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $91,600 purchase price that means you need to have $18,320 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($916) minus any seller concessions ($0).

Description Amount
Down Payment $18,320
Rent Ready Costs $0
Closing Costs $916
Seller Concessions $0
Total Cost To Close: $19,236

The monthly rent on this Property is $860 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Kansas City, Kansas Average Property 1 -$1,482 -$826 $1,155 $510 $844 $202
Kansas City, Kansas Average Property 2 -$1,358 -$679 $1,047 $466 $772 $249
Kansas City, Kansas Average Property 3 -$1,233 -$540 $940 $423 $700 $290
Kansas City, Kansas Average Property 4 -$1,109 -$407 $833 $381 $628 $324
Kansas City, Kansas Average Property 5 -$985 -$282 $726 $338 $555 $352
Totals: -$6,168 -$2,733 $4,701 $2,118 $3,499 $1,417

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