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

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

We have a Rule that has you buying the Toledo, Ohio Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,200. 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 Toledo, Ohio Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $79,900 purchase price that means you need to have $15,980 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($799) minus any seller concessions ($0).

Description Amount
Down Payment $15,980
Rent Ready Costs $0
Closing Costs $799
Seller Concessions $0
Total Cost To Close: $16,779

The monthly rent on this Property is $700 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Toledo, Ohio Average Property 1 -$1,894 -$170 $1,008 $444 $646 $34
Toledo, Ohio Average Property 2 -$1,735 -$97 $913 $407 $590 $78
Toledo, Ohio Average Property 3 -$1,575 -$29 $819 $369 $534 $118
Toledo, Ohio Average Property 4 -$1,416 $34 $725 $331 $479 $152
Toledo, Ohio Average Property 5 -$1,258 $92 $632 $294 $423 $183
Toledo, Ohio Average Property 6 -$1,100 $144 $540 $257 $367 $208
Totals: -$8,978 -$26 $4,636 $2,102 $3,039 $773

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