The Real Estate Financial Planner Blueprint™
Arlington, Texas 20% DP

Purchased Arlington, Texas Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Arlington, Texas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,982. 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 Arlington, Texas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $157,600 purchase price that means you need to have $31,520 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,576) minus any seller concessions ($0).

Description Amount
Down Payment $31,520
Rent Ready Costs $0
Closing Costs $1,576
Seller Concessions $0
Total Cost To Close: $33,096

The monthly rent on this Property is $997 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Arlington, Texas Average Property 1 $2,804 -$4,515 $1,988 $877 $1,240 $2,394
Arlington, Texas Average Property 2 $2,572 -$4,066 $1,807 $805 $1,135 $2,254
Totals: $5,377 -$8,581 $3,795 $1,682 $2,376 $4,648

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