The Real Estate Financial Planner Blueprint™
College Station, Texas 20% DP
Purchased College Station, Texas Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the College Station, Texas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,832. 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 College Station, Texas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $226,400 purchase price that means you need to have $45,280 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($2,264) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $45,280 |
Rent Ready Costs | $0 |
Closing Costs | $2,264 |
Seller Concessions | $0 |
Total Cost To Close: | $47,544 |
The monthly rent on this Property is $972 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$7,280 | -$9,718 | $2,856 | $1,260 | $1,644 | $3,323 | |
Totals: | $7,280 | -$9,718 | $2,856 | $1,260 | $1,644 | $3,323 |
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
- 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
- Final Month Summary
Reports