The Real Estate Financial Planner Blueprint™
Lawrence, Kansas 20% DP
Purchased Lawrence, Kansas Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Lawrence, Kansas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,352. 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 Lawrence, Kansas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $188,100 purchase price that means you need to have $37,620 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($1,881) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $37,620 |
Rent Ready Costs | $0 |
Closing Costs | $1,881 |
Seller Concessions | $0 |
Total Cost To Close: | $39,501 |
The monthly rent on this Property is $892 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$1,240 | -$7,329 | $2,373 | $1,047 | $1,404 | -$1,265 | |
$1,137 | -$6,638 | $2,155 | $960 | $1,284 | -$1,103 | |
Totals: | $2,377 | -$13,967 | $4,527 | $2,006 | $2,688 | -$2,368 |
Asset Allocation
How are assets allocated? Let's first look at this month.
Copy Scenario into my Real Estate Financial Planner™ Software AccountBlueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Final Month Summary
Reports