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

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

We have a Rule that has you buying the Tonawanda, New York Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,034. 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 Tonawanda, New York Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $132,300 purchase price that means you need to have $26,460 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,323) minus any seller concessions ($0).

Description Amount
Down Payment $26,460
Rent Ready Costs $0
Closing Costs $1,323
Seller Concessions $0
Total Cost To Close: $27,783

The monthly rent on this Property is $839 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Tonawanda, New York Average Property 1 $2,395 -$3,004 $1,669 $736 $1,014 $2,810
Tonawanda, New York Average Property 2 $2,197 -$2,696 $1,517 $676 $928 $2,622
Tonawanda, New York Average Property 3 $1,999 -$2,389 $1,365 $615 $842 $2,432
Totals: $6,591 -$8,088 $4,551 $2,027 $2,783 $7,864

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