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
Appreciation Rental 1 $10,524 $1,366 $4,415 $1,825 $1,668 $19,798
Appreciation Rental 2 $9,658 $1,341 $4,017 $1,678 $1,523 $18,218
Appreciation Rental 3 $8,791 $1,323 $3,618 $1,529 $1,378 $16,638
Appreciation Rental 4 $7,921 $1,309 $3,218 $1,380 $1,232 $15,060
Totals: $36,895 $5,339 $15,267 $6,411 $5,801 $69,714

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