The Real Estate Financial Planner Blueprint™
Louisville/Jefferson County, Kentucky 20% DP

Purchased Louisville/Jefferson County, Kentucky Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Louisville/Jefferson County, Kentucky Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,872. 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 Louisville/Jefferson County, Kentucky Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $152,300 purchase price that means you need to have $30,460 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,523) minus any seller concessions ($0).

Description Amount
Down Payment $30,460
Rent Ready Costs $0
Closing Costs $1,523
Seller Concessions $0
Total Cost To Close: $31,983

The monthly rent on this Property is $812 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Louisville/Jefferson County, Kentucky Average Property 1 $1,215 -$3,152 $1,921 $847 $984 $1,815
Louisville/Jefferson County, Kentucky Average Property 2 $1,114 -$2,816 $1,745 $777 $899 $1,719
Louisville/Jefferson County, Kentucky Average Property 3 $1,013 -$2,483 $1,569 $707 $814 $1,620
Totals: $3,341 -$8,451 $5,235 $2,332 $2,697 $5,154

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