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 |
---|---|---|---|---|---|---|
$2,196 | -$1,443 | $2,517 | $1,110 | $1,122 | $5,502 | |
$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 AccountBlueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports