The Real Estate Financial Planner Blueprint™
Youngstown, Ohio 20% DP
Purchased 
Youngstown, Ohio Average Property 1 Property
Bought in 
Month 1
We have a 
Rule that has you buying the Youngstown, Ohio Average Property 1 Property when your 
Account balance in the Starting with $100K, Earning 7%/year Account reaches $3,942. 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 Youngstown, Ohio Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $44,500 purchase price that means you need to have $8,900 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($445) minus any seller concessions ($0).
| Description | Amount |
|---|---|
| Down Payment | $8,900 |
| Rent Ready Costs | $0 |
| Closing Costs | $445 |
| Seller Concessions | $0 |
| Total Cost To Close: | $9,345 |
The monthly rent on this Property is $657 per month.
Return in Dollars + Reserves
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
|---|---|---|---|---|---|---|
| Youngstown, Ohio Average Property 1 |
-$1,280 | $2,156 | $561 | $248 | $442 | $2,127 |
| Youngstown, Ohio Average Property 2 |
-$1,172 | $2,027 | $508 | $226 | $405 | $1,995 |
| Youngstown, Ohio Average Property 3 |
-$1,064 | $1,894 | $456 | $205 | $367 | $1,858 |
| Youngstown, Ohio Average Property 4 |
-$956 | $1,755 | $403 | $184 | $330 | $1,716 |
| Youngstown, Ohio Average Property 5 |
-$849 | $1,610 | $351 | $163 | $292 | $1,568 |
| Youngstown, Ohio Average Property 6 |
-$742 | $1,460 | $300 | $143 | $254 | $1,415 |
| Youngstown, Ohio Average Property 7 |
-$635 | $1,304 | $249 | $122 | $217 | $1,256 |
| Youngstown, Ohio Average Property 8 |
-$529 | $1,142 | $198 | $101 | $179 | $1,092 |
| Youngstown, Ohio Average Property 9 |
-$423 | $975 | $148 | $81 | $141 | $923 |
| Youngstown, Ohio Average Property 10 |
-$317 | $720 | $98 | $61 | $101 | $663 |
| Totals: | -$7,965 | $15,043 | $3,273 | $1,534 | $2,727 | $14,612 |
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
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Final Month Summary
Reports