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

Purchased West Valley City, Utah Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the West Valley City, Utah Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,474. 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 Valley City, Utah Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $199,500 purchase price that means you need to have $39,900 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,995) minus any seller concessions ($0).

Description Amount
Down Payment $39,900
Rent Ready Costs $0
Closing Costs $1,995
Seller Concessions $0
Total Cost To Close: $41,895

The monthly rent on this Property is $1,079 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
West Valley City, Utah Average Property 1 $2,196 -$1,443 $2,517 $1,110 $1,122 $5,502
West Valley City, Utah Average Property 2 $2,014 -$1,224 $2,286 $1,018 $1,026 $5,121
Totals: $4,211 -$2,667 $4,803 $2,128 $2,148 $10,623

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