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

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

We have a Rule that has you buying the Omaha, Nebraska Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,376. 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 Omaha, Nebraska Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $151,100 purchase price that means you need to have $30,220 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,511) minus any seller concessions ($0).

Description Amount
Down Payment $30,220
Rent Ready Costs $0
Closing Costs $1,511
Seller Concessions $0
Total Cost To Close: $31,731

The monthly rent on this Property is $896 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Omaha, Nebraska Average Property 1 $1,830 -$4,877 $1,906 $841 $1,199 $898
Omaha, Nebraska Average Property 2 $1,678 -$4,400 $1,731 $772 $1,097 $878
Omaha, Nebraska Average Property 3 $1,526 -$3,926 $1,557 $702 $995 $855
Totals: $5,035 -$13,202 $5,195 $2,314 $3,290 $2,631

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