The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Huntsville, Alabama Rental Property 10 Property
Bought in Month 492
We have a Rule that has you buying the Typical 25% Down Payment Huntsville, Alabama Rental Property 10 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 492 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $836,399.99 purchase price that means you need to have $209,100 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($8,364) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $209,100 |
Rent Ready Costs | $0 |
Closing Costs | $8,364 |
Seller Concessions | $0 |
Total Cost To Close: | $217,464 |
The monthly rent on this Property is $5,630.74 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$25,154 | $38,705 | $0 | $0 | $2,225 | $66,085 | |
$25,154 | $39,298 | $0 | $0 | $2,231 | $66,683 | |
$25,154 | $15,706 | $17,246 | $2,452 | $4,078 | $64,637 | |
$25,154 | $11,452 | $14,597 | $2,794 | $4,327 | $58,325 | |
$25,154 | $7,252 | $12,086 | $3,239 | $4,664 | $52,394 | |
$25,154 | $3,414 | $10,392 | $3,646 | $4,971 | $47,577 | |
$25,154 | -$905 | $8,936 | $4,104 | $5,316 | $42,604 | |
$25,154 | -$2,998 | $8,131 | $4,418 | $5,562 | $40,267 | |
$25,154 | -$7,074 | $7,398 | $4,757 | $5,810 | $36,045 | |
$25,149 | -$5,543 | $6,111 | $5,173 | $5,818 | $36,708 | |
Totals: | $251,534 | $99,308 | $84,897 | $30,584 | $45,001 | $511,324 |
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