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

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

We have a Rule that has you buying the Shreveport, Louisiana Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,860. 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 Shreveport, Louisiana Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $144,800 purchase price that means you need to have $28,960 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,448) minus any seller concessions ($0).

Description Amount
Down Payment $28,960
Rent Ready Costs $0
Closing Costs $1,448
Seller Concessions $0
Total Cost To Close: $30,408

The monthly rent on this Property is $810 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Shreveport, Louisiana Average Property 1 $2,141 -$4,604 $1,827 $806 $1,074 $1,243
Shreveport, Louisiana Average Property 2 $1,964 -$4,155 $1,660 $740 $982 $1,190
Shreveport, Louisiana Average Property 3 $1,786 -$3,709 $1,493 $673 $891 $1,135
Totals: $5,891 -$12,468 $4,979 $2,218 $2,947 $3,568

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