The Real Estate Financial Planner Blueprint™
O'Fallon, Missouri 20% DP

Purchased O'Fallon, Missouri Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the O'Fallon, Missouri Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,540. 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 O'Fallon, Missouri Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $217,000 purchase price that means you need to have $43,400 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,170) minus any seller concessions ($0).

Description Amount
Down Payment $43,400
Rent Ready Costs $0
Closing Costs $2,170
Seller Concessions $0
Total Cost To Close: $45,570

The monthly rent on this Property is $1,090 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
O'Fallon, Missouri Average Property 1 $632 -$6,213 $2,737 $1,207 $1,498 -$138
O'Fallon, Missouri Average Property 2 $579 -$5,592 $2,485 $1,107 $1,369 -$52
Totals: $1,211 -$11,804 $5,222 $2,314 $2,867 -$190

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