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

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

We have a Rule that has you buying the Madison, Wisconsin Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,408. 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 Madison, Wisconsin Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $234,100 purchase price that means you need to have $46,820 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,341) minus any seller concessions ($0).

Description Amount
Down Payment $46,820
Rent Ready Costs $0
Closing Costs $2,341
Seller Concessions $0
Total Cost To Close: $49,161

The monthly rent on this Property is $1,068 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Madison, Wisconsin Average Property 1 $1,457 -$7,204 $2,953 $1,302 $1,570 $78
Totals: $1,457 -$7,204 $2,953 $1,302 $1,570 $78

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