The Real Estate Financial Planner Blueprint™
Suffolk, Virginia 20% DP

Purchased Suffolk, Virginia Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Suffolk, Virginia Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,810. 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 Suffolk, Virginia Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $246,600 purchase price that means you need to have $49,320 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,466) minus any seller concessions ($0).

Description Amount
Down Payment $49,320
Rent Ready Costs $0
Closing Costs $2,466
Seller Concessions $0
Total Cost To Close: $51,786

The monthly rent on this Property is $1,135 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Suffolk, Virginia Average Property 1 -$2,769 -$4,284 $3,111 $1,372 $1,392 -$1,178
Totals: -$2,769 -$4,284 $3,111 $1,372 $1,392 -$1,178

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