The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Huntsville, Alabama Rental Property 8 Property
Bought in Month 428
We have a Rule that has you buying the Typical 25% Down Payment Huntsville, Alabama Rental Property 8 Property even if your Account balance in the All-In-One Account Earning 7%/year Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year Account from the start of the Scenario to Month 428 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Huntsville, Alabama Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $714,412.13 purchase price that means you need to have $178,603.03 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($7,144.12) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $178,603.03 |
Rent Ready Costs | $0 |
Closing Costs | $7,144.12 |
Seller Concessions | $0 |
Total Cost To Close: | $185,747.15 |
The monthly rent on this Property is $4,809.51 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$21,485 | $33,062 | $0 | $0 | $1,901 | $56,448 | |
$21,485 | $13,454 | $14,409 | $2,131 | $3,515 | $54,994 | |
$21,485 | $10,041 | $12,044 | $2,452 | $3,754 | $49,777 | |
$21,485 | $5,937 | $10,194 | $2,794 | $4,004 | $44,415 | |
$21,485 | $1,736 | $8,441 | $3,239 | $4,340 | $39,242 | |
$21,485 | -$2,102 | $7,258 | $3,646 | $4,647 | $34,935 | |
$21,485 | -$6,421 | $6,241 | $4,104 | $4,993 | $30,401 | |
$21,481 | -$5,298 | $5,220 | $4,418 | $4,970 | $30,790 | |
Totals: | $171,877 | $50,409 | $63,807 | $22,785 | $32,123 | $341,001 |
Asset Allocation
How are assets allocated? Let's first look at this month.
And how have they looked over time up to this month?
Phases of Financial Independence™
With a Minimum Target Monthly Income in Retirement™ of $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 at the time of achieving your
Blueprint™ 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
- Paid Off Mortgage
- 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports