The Real Estate Financial Planner Blueprint™
Baton Rouge, Louisiana 20% DP

Purchased Baton Rouge, Louisiana Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Baton Rouge, Louisiana 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 Baton Rouge, Louisiana Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $169,200 purchase price that means you need to have $33,840 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,692) minus any seller concessions ($0).

Description Amount
Down Payment $33,840
Rent Ready Costs $0
Closing Costs $1,692
Seller Concessions $0
Total Cost To Close: $35,532

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
Baton Rouge, Louisiana Average Property 1 $1,510 -$5,708 $2,134 $941 $1,215 $93
Baton Rouge, Louisiana Average Property 2 $1,385 -$5,156 $1,938 $864 $1,111 $142
Totals: $2,895 -$10,865 $4,073 $1,805 $2,326 $234

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