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 |
---|---|---|---|---|---|---|
$2,804 | -$4,515 | $1,988 | $877 | $1,240 | $2,394 | |
$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 AccountBlueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports