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

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

We have a Rule that has you buying the Scranton, Pennsylvania Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,590. 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 Scranton, Pennsylvania Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $102,300 purchase price that means you need to have $20,460 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,023) minus any seller concessions ($0).

Description Amount
Down Payment $20,460
Rent Ready Costs $0
Closing Costs $1,023
Seller Concessions $0
Total Cost To Close: $21,483

The monthly rent on this Property is $765 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Scranton, Pennsylvania Average Property 1 -$862 -$1,046 $1,290 $569 $798 $750
Scranton, Pennsylvania Average Property 2 -$790 -$889 $1,170 $521 $730 $743
Scranton, Pennsylvania Average Property 3 -$718 -$736 $1,051 $474 $661 $732
Scranton, Pennsylvania Average Property 4 -$646 -$590 $932 $426 $593 $715
Totals: -$3,015 -$3,261 $4,443 $1,990 $2,782 $2,940

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