The Real Estate Financial Planner Blueprint™
Green Bay, Wisconsin 20% DP
Purchased Green Bay, Wisconsin Average Property 1 Property
Bought in Month 1
We have a Rule that has you buying the Green Bay, Wisconsin Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,206. 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 Green Bay, Wisconsin Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $131,100 purchase price that means you need to have $26,220 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($1,311) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $26,220 |
Rent Ready Costs | $0 |
Closing Costs | $1,311 |
Seller Concessions | $0 |
Total Cost To Close: | $27,531 |
The monthly rent on this Property is $701 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
-$198 | -$3,334 | $1,654 | $729 | $918 | -$230 | |
-$181 | -$2,995 | $1,501 | $668 | $839 | -$169 | |
-$165 | -$2,659 | $1,348 | $608 | $759 | -$109 | |
Totals: | -$544 | -$8,987 | $4,502 | $2,006 | $2,516 | -$508 |
Asset Allocation
How are assets allocated? Let's first look at this month.
Copy Scenario into my Real Estate Financial Planner™ Software AccountBlueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Final Month Summary
Reports