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

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

We have a Rule that has you buying the Carrollton, Texas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,050. 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 Carrollton, Texas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $217,700 purchase price that means you need to have $43,540 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,177) minus any seller concessions ($0).

Description Amount
Down Payment $43,540
Rent Ready Costs $0
Closing Costs $2,177
Seller Concessions $0
Total Cost To Close: $45,717

The monthly rent on this Property is $1,175 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Carrollton, Texas Average Property 1 $6,583 -$6,454 $2,746 $1,211 $1,612 $5,699
Carrollton, Texas Average Property 2 $6,042 -$5,835 $2,498 $1,114 $1,477 $5,295
Totals: $12,625 -$12,289 $5,245 $2,325 $3,089 $10,994

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