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
College Station, Texas Average Property 1 $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 Account

Blueprint™ Menu of Sections

Reports