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
Green Bay, Wisconsin Average Property 1 -$198 -$3,334 $1,654 $729 $918 -$230
Green Bay, Wisconsin Average Property 2 -$181 -$2,995 $1,501 $668 $839 -$169
Green Bay, Wisconsin Average Property 3 -$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 Account

Blueprint™ Menu of Sections

Reports