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

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

We have a Rule that has you buying the Olathe, Kansas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,940. 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 Olathe, Kansas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $224,000 purchase price that means you need to have $44,800 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,240) minus any seller concessions ($0).

Description Amount
Down Payment $44,800
Rent Ready Costs $0
Closing Costs $2,240
Seller Concessions $0
Total Cost To Close: $47,040

The monthly rent on this Property is $990 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Olathe, Kansas Average Property 1 $3,418 -$8,915 $2,826 $1,246 $1,635 $210
Olathe, Kansas Average Property 2 $3,135 -$8,085 $2,568 $1,144 $1,496 $257
Totals: $6,553 -$17,000 $5,393 $2,390 $3,131 $467

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