The Real Estate Financial Planner Blueprint™
Ogden, Utah 20% DP

Purchased Ogden, Utah Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Ogden, Utah Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,662. 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 Ogden, Utah Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $152,100 purchase price that means you need to have $30,420 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,521) minus any seller concessions ($0).

Description Amount
Down Payment $30,420
Rent Ready Costs $0
Closing Costs $1,521
Seller Concessions $0
Total Cost To Close: $31,941

The monthly rent on this Property is $777 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Ogden, Utah Average Property 1 $2,081 -$1,884 $1,919 $846 $865 $3,827
Ogden, Utah Average Property 2 $1,909 -$1,664 $1,743 $777 $790 $3,555
Ogden, Utah Average Property 3 $1,736 -$1,446 $1,568 $707 $716 $3,281
Totals: $5,727 -$4,994 $5,230 $2,330 $2,371 $10,664

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