The Real Estate Financial Planner Blueprint™
Manchester, New Hampshire 20% DP

Purchased Manchester, New Hampshire Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Manchester, New Hampshire Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,516. 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 Manchester, New Hampshire Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $217,100 purchase price that means you need to have $43,420 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,171) minus any seller concessions ($0).

Description Amount
Down Payment $43,420
Rent Ready Costs $0
Closing Costs $2,171
Seller Concessions $0
Total Cost To Close: $45,591

The monthly rent on this Property is $1,086 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Manchester, New Hampshire Average Property 1 -$2,113 -$5,611 $2,739 $1,208 $1,446 -$2,331
Manchester, New Hampshire Average Property 2 -$1,936 -$5,036 $2,483 $1,106 $1,320 -$2,063
Totals: -$4,049 -$10,646 $5,222 $2,314 $2,765 -$4,394

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