The Real Estate Financial Planner Blueprint™
Cheyenne, Wyoming 20% DP

Purchased Cheyenne, Wyoming Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Cheyenne, Wyoming Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,388. 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 Cheyenne, Wyoming Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $200,200 purchase price that means you need to have $40,040 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,002) minus any seller concessions ($0).

Description Amount
Down Payment $40,040
Rent Ready Costs $0
Closing Costs $2,002
Seller Concessions $0
Total Cost To Close: $42,042

The monthly rent on this Property is $898 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Cheyenne, Wyoming Average Property 1 $4,327 -$3,659 $2,525 $1,114 $1,109 $5,417
Cheyenne, Wyoming Average Property 2 $3,970 -$3,270 $2,296 $1,023 $1,014 $5,033
Totals: $8,298 -$6,929 $4,821 $2,137 $2,124 $10,451

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