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

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

We have a Rule that has you buying the Bryan, Texas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,352. 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 Bryan, Texas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $135,500 purchase price that means you need to have $27,100 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,355) minus any seller concessions ($0).

Description Amount
Down Payment $27,100
Rent Ready Costs $0
Closing Costs $1,355
Seller Concessions $0
Total Cost To Close: $28,455

The monthly rent on this Property is $892 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Bryan, Texas Average Property 1 $2,230 -$3,244 $1,709 $754 $1,070 $2,520
Bryan, Texas Average Property 2 $2,046 -$2,905 $1,553 $692 $980 $2,366
Bryan, Texas Average Property 3 $1,861 -$2,569 $1,397 $630 $889 $2,209
Totals: $6,137 -$8,718 $4,660 $2,076 $2,939 $7,095

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