The Real Estate Financial Planner Blueprint™
Baltimore, Maryland 20% DP

Purchased Baltimore, Maryland Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Baltimore, Maryland Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,306. 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 Baltimore, Maryland Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $156,400 purchase price that means you need to have $31,280 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,564) minus any seller concessions ($0).

Description Amount
Down Payment $31,280
Rent Ready Costs $0
Closing Costs $1,564
Seller Concessions $0
Total Cost To Close: $32,844

The monthly rent on this Property is $1,051 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Baltimore, Maryland Average Property 1 -$1,563 -$1,476 $1,973 $870 $1,058 $862
Baltimore, Maryland Average Property 2 -$1,432 -$1,255 $1,789 $797 $966 $865
Baltimore, Maryland Average Property 3 -$649 -$77 $705 $360 $416 $754
Totals: -$3,644 -$2,808 $4,467 $2,027 $2,440 $2,481

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