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

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

We have a Rule that has you buying the Kennewick, Washington Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,334. 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 Kennewick, Washington Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $196,100 purchase price that means you need to have $39,220 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,961) minus any seller concessions ($0).

Description Amount
Down Payment $39,220
Rent Ready Costs $0
Closing Costs $1,961
Seller Concessions $0
Total Cost To Close: $41,181

The monthly rent on this Property is $889 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Kennewick, Washington Average Property 1 $3,777 -$3,571 $2,474 $1,091 $1,092 $4,862
Kennewick, Washington Average Property 2 $3,465 -$3,197 $2,249 $1,002 $998 $4,516
Totals: $7,241 -$6,768 $4,722 $2,093 $2,090 $9,379

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