The Real Estate Financial Planner Blueprint™
Oklahoma City, Oklahoma 20% DP
Purchased Oklahoma City, Oklahoma Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Oklahoma City, Oklahoma Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,094. 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 Oklahoma City, Oklahoma Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $153,700 purchase price that means you need to have $30,740 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($1,537) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $30,740 |
Rent Ready Costs | $0 |
Closing Costs | $1,537 |
Seller Concessions | $0 |
Total Cost To Close: | $32,277 |
The monthly rent on this Property is $849 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$2,624 | -$6,380 | $1,939 | $855 | $1,262 | $300 | |
$2,407 | -$5,778 | $1,762 | $785 | $1,155 | $331 | |
Totals: | $5,031 | -$12,158 | $3,701 | $1,640 | $2,417 | $631 |
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
- Final Month Summary
Reports