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

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

We have a Rule that has you buying the Kettering, Ohio Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,722. 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 Kettering, Ohio Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $129,700 purchase price that means you need to have $25,940 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,297) minus any seller concessions ($0).

Description Amount
Down Payment $25,940
Rent Ready Costs $0
Closing Costs $1,297
Seller Concessions $0
Total Cost To Close: $27,237

The monthly rent on this Property is $787 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Kettering, Ohio Average Property 1 -$543 -$2,843 $1,636 $722 $957 -$72
Kettering, Ohio Average Property 2 -$498 -$2,537 $1,484 $661 $874 -$16
Kettering, Ohio Average Property 3 -$453 -$2,236 $1,333 $601 $792 $37
Totals: -$1,494 -$7,616 $4,453 $1,984 $2,623 -$50

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