The Real Estate Financial Planner Blueprint™
Charlotte, North Carolina 20% DP
Purchased Charlotte, North Carolina Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Charlotte, North Carolina 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 Charlotte, North Carolina Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $200,500 purchase price that means you need to have $40,100 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($2,005) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $40,100 |
Rent Ready Costs | $0 |
Closing Costs | $2,005 |
Seller Concessions | $0 |
Total Cost To Close: | $42,105 |
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 |
---|---|---|---|---|---|---|
$3,136 | -$2,753 | $2,529 | $1,116 | $1,214 | $5,242 | |
$2,876 | -$2,427 | $2,298 | $1,024 | $1,110 | $4,881 | |
Totals: | $6,012 | -$5,180 | $4,827 | $2,140 | $2,324 | $10,123 |
Asset Allocation
How are assets allocated? Let's first look at this month.
Copy Scenario into my Real Estate Financial Planner™ Software AccountBlueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Final Month Summary
Reports