The Real Estate Financial Planner Blueprint™
Las Cruces, New Mexico 20% DP

Purchased Las Cruces, New Mexico Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Las Cruces, New Mexico Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,674. 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 Las Cruces, New Mexico Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $150,200 purchase price that means you need to have $30,040 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,502) minus any seller concessions ($0).

Description Amount
Down Payment $30,040
Rent Ready Costs $0
Closing Costs $1,502
Seller Concessions $0
Total Cost To Close: $31,542

The monthly rent on this Property is $779 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Las Cruces, New Mexico Average Property 1 -$998 -$2,654 $1,895 $836 $911 -$11
Las Cruces, New Mexico Average Property 2 -$915 -$2,358 $1,719 $765 $832 $43
Las Cruces, New Mexico Average Property 3 -$831 -$2,066 $1,543 $696 $752 $94
Totals: -$2,745 -$7,078 $5,156 $2,297 $2,496 $126

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