The Real Estate Financial Planner Blueprint™
APPR 20% Investor
Purchased Appreciation Rental 1 Property
Bought in Month 1
We have a Rule that has you buying the Appreciation Rental 1 Property when your Account balance in the $300K in Savings at 7% Account reaches $10,000. The following is a chart showing the balance of $300K in Savings at 7% 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 Appreciation Rental 1 Property, we're assuming you're getting a 20% down payment loan. With a $350,000 purchase price that means you need to have $70,000 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($3,500) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $70,000 |
Rent Ready Costs | $0 |
Closing Costs | $3,500 |
Seller Concessions | $0 |
Total Cost To Close: | $73,500 |
The monthly rent on this Property is $1,905.23 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$10,524 | $1,523 | $4,415 | $1,825 | $1,669 | $19,955 | |
$9,658 | $1,322 | $4,017 | $1,678 | $1,522 | $18,197 | |
$8,791 | $1,302 | $3,618 | $1,529 | $1,377 | $16,616 | |
$7,921 | $1,287 | $3,218 | $1,380 | $1,231 | $15,036 | |
Totals: | $36,895 | $5,433 | $15,267 | $6,411 | $5,798 | $69,804 |
Asset Allocation
How are assets allocated? Let's first look at this month.
Copy Scenario into my Real Estate Financial Planner™ Software AccountBlueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports