The Real Estate Financial Planner Blueprint™
Appleton, Wisconsin 20% DP

Purchased Appleton, Wisconsin Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Appleton, Wisconsin Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,674. 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 Appleton, Wisconsin Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $142,500 purchase price that means you need to have $28,500 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,425) minus any seller concessions ($0).

Description Amount
Down Payment $28,500
Rent Ready Costs $0
Closing Costs $1,425
Seller Concessions $0
Total Cost To Close: $29,925

The monthly rent on this Property is $779 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Appleton, Wisconsin Average Property 1 $338 -$3,331 $1,798 $793 $993 $590
Appleton, Wisconsin Average Property 2 $310 -$2,981 $1,632 $727 $907 $594
Appleton, Wisconsin Average Property 3 $282 -$2,635 $1,466 $661 $822 $596
Totals: $929 -$8,948 $4,895 $2,181 $2,722 $1,780

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