The Real Estate Financial Planner Blueprint™
Sunrise Manor, Nevada 20% DP

Purchased Sunrise Manor, Nevada Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Sunrise Manor, Nevada Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,520. 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 Sunrise Manor, Nevada Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $156,000 purchase price that means you need to have $31,200 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,560) minus any seller concessions ($0).

Description Amount
Down Payment $31,200
Rent Ready Costs $0
Closing Costs $1,560
Seller Concessions $0
Total Cost To Close: $32,760

The monthly rent on this Property is $920 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Sunrise Manor, Nevada Average Property 1 -$4,911 -$819 $1,968 $868 $880 -$2,014
Sunrise Manor, Nevada Average Property 2 -$4,496 -$666 $1,781 $793 $802 -$1,786
Sunrise Manor, Nevada Average Property 3 -$3,257 -$244 $1,230 $572 $568 -$1,131
Totals: -$12,664 -$1,729 $4,979 $2,233 $2,250 -$4,931

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