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

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

We have a Rule that has you buying the Yakima, Washington Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,806. 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 Yakima, Washington Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $164,200 purchase price that means you need to have $32,840 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,642) minus any seller concessions ($0).

Description Amount
Down Payment $32,840
Rent Ready Costs $0
Closing Costs $1,642
Seller Concessions $0
Total Cost To Close: $34,482

The monthly rent on this Property is $801 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Yakima, Washington Average Property 1 $716 -$2,652 $2,071 $914 $955 $2,004
Yakima, Washington Average Property 2 $657 -$2,355 $1,880 $838 $872 $1,893
Totals: $1,373 -$5,007 $3,952 $1,751 $1,827 $3,897

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