The Real Estate Financial Planner Blueprint™
Eagan, Minnesota 20% DP
Purchased Eagan, Minnesota Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Eagan, Minnesota Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,936. 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 Eagan, Minnesota Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $276,000 purchase price that means you need to have $55,200 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($2,760) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $55,200 |
Rent Ready Costs | $0 |
Closing Costs | $2,760 |
Seller Concessions | $0 |
Total Cost To Close: | $57,960 |
The monthly rent on this Property is $1,156 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$1,814 | -$7,235 | $3,482 | $1,536 | $1,653 | $1,249 | |
Totals: | $1,814 | -$7,235 | $3,482 | $1,536 | $1,653 | $1,249 |
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
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Final Month Summary
Reports