The Real Estate Financial Planner Blueprint™
Billings, Montana 20% DP

Purchased Billings, Montana Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Billings, Montana Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,166. 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 Billings, Montana Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $212,700 purchase price that means you need to have $42,540 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,127) minus any seller concessions ($0).

Description Amount
Down Payment $42,540
Rent Ready Costs $0
Closing Costs $2,127
Seller Concessions $0
Total Cost To Close: $44,667

The monthly rent on this Property is $861 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Billings, Montana Average Property 1 $4,696 -$5,600 $2,683 $1,183 $1,236 $4,198
Billings, Montana Average Property 2 $4,308 -$5,054 $2,439 $1,087 $1,130 $3,911
Totals: $9,004 -$10,654 $5,123 $2,271 $2,366 $8,109

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