The Real Estate Financial Planner Blueprint™
Mount Pleasant, South Carolina 20% DP

Purchased Mount Pleasant, South Carolina Average Property 1 Property
Bought in Month 3

We have a Rule that has you buying the Mount Pleasant, South Carolina Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $9,198 (which we adjust for inflation to be worth $9,198 in Month 3). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 3 after we've adjusted for all the income and expenses for the entire month.

To purchase the Mount Pleasant, South Carolina Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $443,162.62 purchase price that means you need to have $88,632.52 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,431.63) minus any seller concessions ($0).

Description Amount
Down Payment $88,632.52
Rent Ready Costs $0
Closing Costs $4,431.63
Seller Concessions $0
Total Cost To Close: $93,064.15

The monthly rent on this Property is $1,544.44 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Mount Pleasant, South Carolina Average Property 1 $9,508 -$12,097 $5,590 $2,466 $2,368 $7,836
Totals: $9,508 -$12,097 $5,590 $2,466 $2,368 $7,836

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