The Real Estate Financial Planner Blueprint™
Brockton, Massachusetts 20% DP

Purchased Brockton, Massachusetts Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Brockton, Massachusetts Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,528. 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 Brockton, Massachusetts Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $245,300 purchase price that means you need to have $49,060 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,453) minus any seller concessions ($0).

Description Amount
Down Payment $49,060
Rent Ready Costs $0
Closing Costs $2,453
Seller Concessions $0
Total Cost To Close: $51,513

The monthly rent on this Property is $1,088 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Brockton, Massachusetts Average Property 1 -$2,907 -$5,492 $3,094 $1,365 $1,449 -$2,491
Totals: -$2,907 -$5,492 $3,094 $1,365 $1,449 -$2,491

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