The Real Estate Financial Planner Blueprint™
Lawton, Oklahoma 20% DP

Purchased Lawton, Oklahoma Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Lawton, Oklahoma Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,968. 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 Lawton, Oklahoma Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $113,900 purchase price that means you need to have $22,780 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,139) minus any seller concessions ($0).

Description Amount
Down Payment $22,780
Rent Ready Costs $0
Closing Costs $1,139
Seller Concessions $0
Total Cost To Close: $23,919

The monthly rent on this Property is $828 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Lawton, Oklahoma Average Property 1 $1,648 -$3,288 $1,437 $634 $967 $1,397
Lawton, Oklahoma Average Property 2 $1,511 -$2,953 $1,305 $582 $885 $1,331
Lawton, Oklahoma Average Property 3 $1,375 -$2,621 $1,174 $530 $803 $1,261
Lawton, Oklahoma Average Property 4 $1,238 -$2,291 $1,043 $477 $721 $1,188
Totals: $5,771 -$11,153 $4,960 $2,222 $3,377 $5,177

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