The Real Estate Financial Planner Blueprint™
Waldorf, Maryland 20% DP
Purchased Waldorf, Maryland Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Waldorf, Maryland Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $10,236. 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 Waldorf, Maryland Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $267,300 purchase price that means you need to have $53,460 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($2,673) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $53,460 |
Rent Ready Costs | $0 |
Closing Costs | $2,673 |
Seller Concessions | $0 |
Total Cost To Close: | $56,133 |
The monthly rent on this Property is $1,706 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
-$5,999 | -$551 | $3,372 | $1,487 | $1,612 | -$78 | |
Totals: | -$5,999 | -$551 | $3,372 | $1,487 | $1,612 | -$78 |
Asset Allocation
How are assets allocated? Let's first look at this month.
Copy Scenario into my Real Estate Financial Planner™ Software AccountBlueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports