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

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

We have a Rule that has you buying the Frisco, Texas Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,646. 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 Frisco, Texas Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $368,000 purchase price that means you need to have $73,600 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,680) minus any seller concessions ($0).

Description Amount
Down Payment $73,600
Rent Ready Costs $0
Closing Costs $3,680
Seller Concessions $0
Total Cost To Close: $77,280

The monthly rent on this Property is $1,441 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Frisco, Texas Average Property 1 $16,516 -$16,323 $4,642 $2,047 $2,572 $9,454
Totals: $16,516 -$16,323 $4,642 $2,047 $2,572 $9,454

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