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
Oklahoma City, Oklahoma Average Property 1 $2,624 -$6,380 $1,939 $855 $1,262 $300
Oklahoma City, Oklahoma Average Property 2 $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 Account

Blueprint™ Menu of Sections

Reports