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
Broken Arrow, Oklahoma Average Property 1 $1,995 -$5,239 $2,068 $912 $1,372 $1,107
Broken Arrow, Oklahoma Average Property 2 $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 Account

Blueprint™ Menu of Sections

Reports