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

Purchased Metairie, Louisiana Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Metairie, Louisiana Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,610. 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 Metairie, Louisiana Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $228,400 purchase price that means you need to have $45,680 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,284) minus any seller concessions ($0).

Description Amount
Down Payment $45,680
Rent Ready Costs $0
Closing Costs $2,284
Seller Concessions $0
Total Cost To Close: $47,964

The monthly rent on this Property is $935 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Metairie, Louisiana Average Property 1 $1,529 -$9,030 $2,881 $1,271 $1,570 -$1,779
Totals: $1,529 -$9,030 $2,881 $1,271 $1,570 -$1,779

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