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

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

We have a Rule that has you buying the Janesville, Wisconsin Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,896. 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 Janesville, Wisconsin Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $136,300 purchase price that means you need to have $27,260 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,363) minus any seller concessions ($0).

Description Amount
Down Payment $27,260
Rent Ready Costs $0
Closing Costs $1,363
Seller Concessions $0
Total Cost To Close: $28,623

The monthly rent on this Property is $816 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Janesville, Wisconsin Average Property 1 -$177 -$2,698 $1,719 $758 $975 $578
Janesville, Wisconsin Average Property 2 -$162 -$2,404 $1,560 $695 $891 $580
Janesville, Wisconsin Average Property 3 -$148 -$2,113 $1,402 $632 $807 $580
Totals: -$487 -$7,215 $4,681 $2,085 $2,673 $1,737

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