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

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

We have a Rule that has you buying the Sandy, Utah Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,608. 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 Sandy, Utah Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $334,200 purchase price that means you need to have $66,840 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,342) minus any seller concessions ($0).

Description Amount
Down Payment $66,840
Rent Ready Costs $0
Closing Costs $3,342
Seller Concessions $0
Total Cost To Close: $70,182

The monthly rent on this Property is $1,268 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Sandy, Utah Average Property 1 $5,960 -$6,860 $4,216 $1,859 $1,676 $6,851
Totals: $5,960 -$6,860 $4,216 $1,859 $1,676 $6,851

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