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

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

We have a Rule that has you buying the Dayton, Ohio Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,086. 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 Dayton, Ohio Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $66,500 purchase price that means you need to have $13,300 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($665) minus any seller concessions ($0).

Description Amount
Down Payment $13,300
Rent Ready Costs $0
Closing Costs $665
Seller Concessions $0
Total Cost To Close: $13,965

The monthly rent on this Property is $681 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Dayton, Ohio Average Property 1 -$1,554 $374 $839 $370 $578 $607
Dayton, Ohio Average Property 2 -$1,423 $396 $760 $338 $528 $599
Dayton, Ohio Average Property 3 -$1,292 $413 $681 $307 $478 $587
Dayton, Ohio Average Property 4 -$1,162 $425 $603 $276 $429 $570
Dayton, Ohio Average Property 5 -$1,032 $432 $526 $245 $379 $549
Dayton, Ohio Average Property 6 -$902 $434 $449 $214 $329 $524
Dayton, Ohio Average Property 7 -$773 $431 $373 $183 $280 $494
Totals: -$8,138 $2,904 $4,231 $1,932 $3,000 $3,930

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