The Real Estate Financial Planner Blueprint™
Cincinnati, Ohio 20% DP

Purchased Cincinnati, Ohio Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Cincinnati, Ohio Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,254. 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 Cincinnati, Ohio Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $129,100 purchase price that means you need to have $25,820 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,291) minus any seller concessions ($0).

Description Amount
Down Payment $25,820
Rent Ready Costs $0
Closing Costs $1,291
Seller Concessions $0
Total Cost To Close: $27,111

The monthly rent on this Property is $709 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Cincinnati, Ohio Average Property 1 -$786 -$3,299 $1,629 $718 $904 -$834
Cincinnati, Ohio Average Property 2 -$720 -$2,957 $1,477 $658 $826 -$716
Cincinnati, Ohio Average Property 3 -$655 -$2,619 $1,327 $598 $748 -$601
Totals: -$2,161 -$8,875 $4,432 $1,974 $2,477 -$2,152

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