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

Purchased Bossier City, Louisiana Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Bossier City, Louisiana Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,598. 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 Bossier City, Louisiana Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $161,400 purchase price that means you need to have $32,280 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,614) minus any seller concessions ($0).

Description Amount
Down Payment $32,280
Rent Ready Costs $0
Closing Costs $1,614
Seller Concessions $0
Total Cost To Close: $33,894

The monthly rent on this Property is $933 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Bossier City, Louisiana Average Property 1 $2,772 -$4,550 $2,036 $898 $1,186 $2,341
Bossier City, Louisiana Average Property 2 $2,542 -$4,096 $1,850 $825 $1,086 $2,207
Totals: $5,314 -$8,647 $3,886 $1,723 $2,272 $4,548

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