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

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

We have a Rule that has you buying the Renton, Washington Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,580. 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 Renton, Washington Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $369,300 purchase price that means you need to have $73,860 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,693) minus any seller concessions ($0).

Description Amount
Down Payment $73,860
Rent Ready Costs $0
Closing Costs $3,693
Seller Concessions $0
Total Cost To Close: $77,553

The monthly rent on this Property is $1,430 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Renton, Washington Average Property 1 $4,598 -$7,888 $4,659 $2,055 $1,967 $5,391
Totals: $4,598 -$7,888 $4,659 $2,055 $1,967 $5,391

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