The Real Estate Financial Planner Blueprint™
Rochester, New York 20% DP

Purchased Rochester, New York Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Rochester, New York Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,986. 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 Rochester, New York Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $82,000 purchase price that means you need to have $16,400 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($820) minus any seller concessions ($0).

Description Amount
Down Payment $16,400
Rent Ready Costs $0
Closing Costs $820
Seller Concessions $0
Total Cost To Close: $17,220

The monthly rent on this Property is $831 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Rochester, New York Average Property 1 $794 $57 $1,034 $456 $739 $3,081
Rochester, New York Average Property 2 $728 $100 $940 $419 $677 $2,862
Rochester, New York Average Property 3 $662 $140 $845 $381 $614 $2,641
Rochester, New York Average Property 4 $596 $177 $750 $343 $551 $2,417
Rochester, New York Average Property 5 $530 $211 $656 $305 $488 $2,190
Rochester, New York Average Property 6 $199 $277 $187 $115 $167 $945
Totals: $3,508 $961 $4,411 $2,019 $3,236 $14,135

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