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

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

We have a Rule that has you buying the Racine, Wisconsin Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,944. 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 Racine, Wisconsin Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $105,300 purchase price that means you need to have $21,060 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,053) minus any seller concessions ($0).

Description Amount
Down Payment $21,060
Rent Ready Costs $0
Closing Costs $1,053
Seller Concessions $0
Total Cost To Close: $22,113

The monthly rent on this Property is $824 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Racine, Wisconsin Average Property 1 -$2,493 -$1,428 $1,328 $586 $860 -$1,147
Racine, Wisconsin Average Property 2 -$2,283 -$1,232 $1,203 $536 $785 -$991
Racine, Wisconsin Average Property 3 -$2,074 -$1,043 $1,079 $486 $711 -$841
Racine, Wisconsin Average Property 4 -$1,864 -$860 $955 $437 $636 -$696
Totals: -$8,714 -$4,563 $4,565 $2,044 $2,992 -$3,675

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