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

Purchased West Jordan, Utah Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the West Jordan, Utah Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,146. 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 West Jordan, Utah Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $261,800 purchase price that means you need to have $52,360 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,618) minus any seller concessions ($0).

Description Amount
Down Payment $52,360
Rent Ready Costs $0
Closing Costs $2,618
Seller Concessions $0
Total Cost To Close: $54,978

The monthly rent on this Property is $1,191 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
West Jordan, Utah Average Property 1 $4,031 -$3,448 $3,302 $1,457 $1,385 $6,727
Totals: $4,031 -$3,448 $3,302 $1,457 $1,385 $6,727

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