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

Purchased West Allis, Wisconsin Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the West Allis, Wisconsin Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,854. 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 West Allis, Wisconsin Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $142,500 purchase price that means you need to have $28,500 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,425) minus any seller concessions ($0).

Description Amount
Down Payment $28,500
Rent Ready Costs $0
Closing Costs $1,425
Seller Concessions $0
Total Cost To Close: $29,925

The monthly rent on this Property is $809 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
West Allis, Wisconsin Average Property 1 -$2,109 -$3,896 $1,798 $793 $1,063 -$2,352
West Allis, Wisconsin Average Property 2 -$1,932 -$3,495 $1,629 $726 $970 -$2,103
West Allis, Wisconsin Average Property 3 -$1,756 -$3,099 $1,462 $659 $878 -$1,856
Totals: -$5,798 -$10,490 $4,889 $2,177 $2,910 -$6,311

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