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

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

We have a Rule that has you buying the Tulsa, Oklahoma Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,860. 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 Tulsa, Oklahoma Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $133,900 purchase price that means you need to have $26,780 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,339) minus any seller concessions ($0).

Description Amount
Down Payment $26,780
Rent Ready Costs $0
Closing Costs $1,339
Seller Concessions $0
Total Cost To Close: $28,119

The monthly rent on this Property is $810 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Tulsa, Oklahoma Average Property 1 $1,492 -$5,105 $1,689 $745 $1,124 -$55
Tulsa, Oklahoma Average Property 2 $1,368 -$4,617 $1,534 $684 $1,029 -$2
Tulsa, Oklahoma Average Property 3 $1,244 -$4,131 $1,380 $622 $933 $48
Totals: $4,104 -$13,852 $4,603 $2,051 $3,087 -$8

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