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

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

We have a Rule that has you buying the Salem, Oregon Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,532. 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 Salem, Oregon Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $223,200 purchase price that means you need to have $44,640 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,232) minus any seller concessions ($0).

Description Amount
Down Payment $44,640
Rent Ready Costs $0
Closing Costs $2,232
Seller Concessions $0
Total Cost To Close: $46,872

The monthly rent on this Property is $922 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Salem, Oregon Average Property 1 $1,722 -$5,705 $2,816 $1,242 $1,299 $1,372
Salem, Oregon Average Property 2 $1,579 -$5,130 $2,557 $1,139 $1,186 $1,331
Totals: $3,301 -$10,835 $5,372 $2,381 $2,485 $2,704

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