The Real Estate Financial Planner Blueprint™
Bend, Oregon 20% DP

Purchased Bend, Oregon Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Bend, Oregon Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,110. 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 Bend, Oregon Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $363,200 purchase price that means you need to have $72,640 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,632) minus any seller concessions ($0).

Description Amount
Down Payment $72,640
Rent Ready Costs $0
Closing Costs $3,632
Seller Concessions $0
Total Cost To Close: $76,272

The monthly rent on this Property is $1,185 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Bend, Oregon Average Property 1 $3,806 -$9,555 $4,582 $2,021 $1,871 $2,724
Totals: $3,806 -$9,555 $4,582 $2,021 $1,871 $2,724

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