The Real Estate Financial Planner Blueprint™
Kansas City, Missouri 20% DP

Purchased Kansas City, Missouri Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Kansas City, Missouri Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,394. 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 Kansas City, Missouri Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $148,500 purchase price that means you need to have $29,700 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,485) minus any seller concessions ($0).

Description Amount
Down Payment $29,700
Rent Ready Costs $0
Closing Costs $1,485
Seller Concessions $0
Total Cost To Close: $31,185

The monthly rent on this Property is $899 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Kansas City, Missouri Average Property 1 $405 -$3,499 $1,873 $826 $1,094 $699
Kansas City, Missouri Average Property 2 $372 -$3,127 $1,700 $758 $1,000 $703
Kansas City, Missouri Average Property 3 $338 -$2,759 $1,528 $689 $906 $702
Totals: $1,115 -$9,385 $5,102 $2,273 $2,999 $2,104

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