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

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

We have a Rule that has you buying the Milwaukee, Wisconsin Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,052. 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 Milwaukee, Wisconsin Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $118,000 purchase price that means you need to have $23,600 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,180) minus any seller concessions ($0).

Description Amount
Down Payment $23,600
Rent Ready Costs $0
Closing Costs $1,180
Seller Concessions $0
Total Cost To Close: $24,780

The monthly rent on this Property is $842 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Milwaukee, Wisconsin Average Property 1 -$2,488 -$2,079 $1,489 $657 $933 -$1,490
Milwaukee, Wisconsin Average Property 2 -$2,279 -$1,829 $1,348 $600 $852 -$1,307
Milwaukee, Wisconsin Average Property 3 -$2,070 -$1,585 $1,209 $545 $771 -$1,129
Milwaukee, Wisconsin Average Property 4 -$617 -$119 $262 $161 $205 -$107
Totals: -$7,454 -$5,611 $4,309 $1,963 $2,759 -$4,034

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