The Real Estate Financial Planner Blueprint™
Jackson, Mississippi 20% DP

Purchased Jackson, Mississippi Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Jackson, Mississippi Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,944. 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 Jackson, Mississippi Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $90,800 purchase price that means you need to have $18,160 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($908) minus any seller concessions ($0).

Description Amount
Down Payment $18,160
Rent Ready Costs $0
Closing Costs $908
Seller Concessions $0
Total Cost To Close: $19,068

The monthly rent on this Property is $824 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Jackson, Mississippi Average Property 1 -$349 -$792 $1,145 $505 $799 $1,309
Jackson, Mississippi Average Property 2 -$319 -$666 $1,039 $463 $731 $1,248
Jackson, Mississippi Average Property 3 -$290 -$544 $933 $421 $662 $1,183
Jackson, Mississippi Average Property 4 -$261 -$426 $828 $379 $594 $1,113
Jackson, Mississippi Average Property 5 -$232 -$313 $723 $336 $526 $1,040
Totals: -$1,452 -$2,740 $4,669 $2,104 $3,312 $5,892

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