The Real Estate Financial Planner Blueprint™
Allentown, Pennsylvania 20% DP

Purchased Allentown, Pennsylvania Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Allentown, Pennsylvania Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,808. 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 Allentown, Pennsylvania Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $126,700 purchase price that means you need to have $25,340 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,267) minus any seller concessions ($0).

Description Amount
Down Payment $25,340
Rent Ready Costs $0
Closing Costs $1,267
Seller Concessions $0
Total Cost To Close: $26,607

The monthly rent on this Property is $968 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Allentown, Pennsylvania Average Property 1 -$1,921 -$1,065 $1,598 $705 $957 $275
Allentown, Pennsylvania Average Property 2 -$1,760 -$894 $1,449 $645 $874 $314
Allentown, Pennsylvania Average Property 3 -$1,599 -$730 $1,300 $586 $791 $348
Totals: -$5,280 -$2,689 $4,347 $1,936 $2,623 $937

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