The Real Estate Financial Planner Blueprint™
Greenville, North Carolina 20% DP

Purchased Greenville, North Carolina Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Greenville, North Carolina Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,794. 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 Greenville, North Carolina Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $155,100 purchase price that means you need to have $31,020 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,551) minus any seller concessions ($0).

Description Amount
Down Payment $31,020
Rent Ready Costs $0
Closing Costs $1,551
Seller Concessions $0
Total Cost To Close: $32,571

The monthly rent on this Property is $799 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Greenville, North Carolina Average Property 1 $774 -$2,689 $1,956 $863 $933 $1,838
Greenville, North Carolina Average Property 2 $710 -$2,388 $1,776 $791 $853 $1,743
Greenville, North Carolina Average Property 3 $517 -$1,506 $1,239 $576 $610 $1,436
Totals: $2,001 -$6,582 $4,971 $2,231 $2,397 $5,017

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