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

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

We have a Rule that has you buying the Oshkosh, Wisconsin Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,392. 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 Oshkosh, Wisconsin Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $122,200 purchase price that means you need to have $24,440 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,222) minus any seller concessions ($0).

Description Amount
Down Payment $24,440
Rent Ready Costs $0
Closing Costs $1,222
Seller Concessions $0
Total Cost To Close: $25,662

The monthly rent on this Property is $732 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Oshkosh, Wisconsin Average Property 1 $100 -$2,884 $1,541 $680 $900 $338
Oshkosh, Wisconsin Average Property 2 $92 -$2,584 $1,399 $623 $823 $354
Oshkosh, Wisconsin Average Property 3 $84 -$2,286 $1,257 $567 $745 $367
Totals: $276 -$7,753 $4,198 $1,870 $2,469 $1,058

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