The Real Estate Financial Planner Blueprint™
Greensboro, North Carolina 20% DP
Purchased Greensboro, North Carolina Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Greensboro, North Carolina Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,076. 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 Greensboro, North Carolina Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $152,900 purchase price that means you need to have $30,580 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($1,529) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $30,580 |
Rent Ready Costs | $0 |
Closing Costs | $1,529 |
Seller Concessions | $0 |
Total Cost To Close: | $32,109 |
The monthly rent on this Property is $846 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$612 | -$2,544 | $1,929 | $851 | $948 | $1,795 | |
$561 | -$2,261 | $1,751 | $780 | $866 | $1,697 | |
$510 | -$1,980 | $1,574 | $709 | $784 | $1,597 | |
Totals: | $1,683 | -$6,785 | $5,253 | $2,340 | $2,598 | $5,089 |
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
- Paid Off Mortgage
- Final Month Summary
Reports