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

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

We have a Rule that has you buying the Bethlehem, Pennsylvania Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,078. 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 Bethlehem, Pennsylvania Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $171,600 purchase price that means you need to have $34,320 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,716) minus any seller concessions ($0).

Description Amount
Down Payment $34,320
Rent Ready Costs $0
Closing Costs $1,716
Seller Concessions $0
Total Cost To Close: $36,036

The monthly rent on this Property is $1,013 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Bethlehem, Pennsylvania Average Property 1 -$676 -$3,630 $2,165 $955 $1,212 $25
Bethlehem, Pennsylvania Average Property 2 -$619 -$3,236 $1,964 $875 $1,107 $90
Totals: -$1,295 -$6,866 $4,129 $1,830 $2,319 $116

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