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 |
---|---|---|---|---|---|---|
$6,583 | -$6,454 | $2,746 | $1,211 | $1,612 | $5,699 | |
$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 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
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Final Month Summary
Reports