The Real Estate Financial Planner Blueprint™
Lincoln, Nebraska 20% DP

Purchased Lincoln, Nebraska Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Lincoln, Nebraska Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,932. 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 Lincoln, Nebraska Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $161,200 purchase price that means you need to have $32,240 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,612) minus any seller concessions ($0).

Description Amount
Down Payment $32,240
Rent Ready Costs $0
Closing Costs $1,612
Seller Concessions $0
Total Cost To Close: $33,852

The monthly rent on this Property is $822 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Lincoln, Nebraska Average Property 1 $2,099 -$5,883 $2,033 $897 $1,236 $382
Lincoln, Nebraska Average Property 2 $1,925 -$5,326 $1,847 $823 $1,131 $401
Totals: $4,025 -$11,209 $3,881 $1,720 $2,367 $783

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