The Real Estate Financial Planner Blueprint™
Woodbury, Minnesota 20% DP

Purchased Woodbury, Minnesota Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Woodbury, Minnesota Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,970. 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 Woodbury, Minnesota Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $308,700 purchase price that means you need to have $61,740 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,087) minus any seller concessions ($0).

Description Amount
Down Payment $61,740
Rent Ready Costs $0
Closing Costs $3,087
Seller Concessions $0
Total Cost To Close: $64,827

The monthly rent on this Property is $1,495 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Woodbury, Minnesota Average Property 1 $1,445 -$6,525 $3,894 $1,717 $1,914 $2,446
Totals: $1,445 -$6,525 $3,894 $1,717 $1,914 $2,446

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