The Real Estate Financial Planner Blueprint™
Broken Arrow, Oklahoma 20% DP
Purchased Broken Arrow, Oklahoma Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Broken Arrow, Oklahoma Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,156. 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 Broken Arrow, Oklahoma Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $163,900 purchase price that means you need to have $32,780 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($1,639) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $32,780 |
Rent Ready Costs | $0 |
Closing Costs | $1,639 |
Seller Concessions | $0 |
Total Cost To Close: | $34,419 |
The monthly rent on this Property is $1,026 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$1,995 | -$5,239 | $2,068 | $912 | $1,372 | $1,107 | |
$1,830 | -$4,720 | $1,878 | $837 | $1,256 | $1,080 | |
Totals: | $3,824 | -$9,959 | $3,946 | $1,749 | $2,627 | $2,187 |
Asset Allocation
How are assets allocated? Let's first look at this month.
Copy Scenario into my Real Estate Financial Planner™ Software AccountBlueprint™ 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
- Final Month Summary
Reports