The Real Estate Financial Planner Blueprint™
Auburn, Washington 20% DP

Purchased Auburn, Washington Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Auburn, Washington Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,110. 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 Auburn, Washington Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $294,200 purchase price that means you need to have $58,840 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,942) minus any seller concessions ($0).

Description Amount
Down Payment $58,840
Rent Ready Costs $0
Closing Costs $2,942
Seller Concessions $0
Total Cost To Close: $61,782

The monthly rent on this Property is $1,185 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Auburn, Washington Average Property 1 $112 -$6,740 $3,711 $1,637 $1,645 $364
Totals: $112 -$6,740 $3,711 $1,637 $1,645 $364

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