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

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

We have a Rule that has you buying the Brownsville, Texas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,260. 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 Brownsville, Texas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $87,600 purchase price that means you need to have $17,520 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($876) minus any seller concessions ($0).

Description Amount
Down Payment $17,520
Rent Ready Costs $0
Closing Costs $876
Seller Concessions $0
Total Cost To Close: $18,396

The monthly rent on this Property is $710 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Brownsville, Texas Average Property 1 -$100 -$1,664 $1,105 $487 $770 $598
Brownsville, Texas Average Property 2 -$92 -$1,465 $1,003 $447 $704 $598
Brownsville, Texas Average Property 3 -$83 -$1,270 $901 $406 $639 $593
Brownsville, Texas Average Property 4 -$75 -$1,079 $799 $365 $573 $584
Brownsville, Texas Average Property 5 -$67 -$893 $698 $325 $507 $571
Totals: -$416 -$6,370 $4,506 $2,030 $3,194 $2,944

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