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

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

We have a Rule that has you buying the Baytown, Texas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,544. 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 Baytown, Texas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $111,800 purchase price that means you need to have $22,360 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,118) minus any seller concessions ($0).

Description Amount
Down Payment $22,360
Rent Ready Costs $0
Closing Costs $1,118
Seller Concessions $0
Total Cost To Close: $23,478

The monthly rent on this Property is $924 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Baytown, Texas Average Property 1 $558 -$1,775 $1,410 $622 $966 $1,781
Baytown, Texas Average Property 2 $512 -$1,556 $1,280 $570 $884 $1,690
Baytown, Texas Average Property 3 $465 -$1,342 $1,151 $519 $802 $1,595
Baytown, Texas Average Property 4 $419 -$1,132 $1,022 $467 $719 $1,495
Totals: $1,954 -$5,806 $4,863 $2,178 $3,370 $6,560

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