The Real Estate Financial Planner Blueprint™
St. Charles, Missouri 20% DP

Purchased St. Charles, Missouri Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the St. Charles, Missouri Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,754. 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 St. Charles, Missouri Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $188,600 purchase price that means you need to have $37,720 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,886) minus any seller concessions ($0).

Description Amount
Down Payment $37,720
Rent Ready Costs $0
Closing Costs $1,886
Seller Concessions $0
Total Cost To Close: $39,606

The monthly rent on this Property is $959 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
St. Charles, Missouri Average Property 1 -$558 -$5,716 $2,379 $1,049 $1,327 -$1,518
St. Charles, Missouri Average Property 2 -$512 -$5,143 $2,159 $962 $1,213 -$1,322
Totals: -$1,070 -$10,859 $4,538 $2,011 $2,540 -$2,840

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