The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Peoria, Arizona Rental Property 9 Property
Bought in Month 538
We have a Rule that has you buying the Typical 25% Down Payment Peoria, Arizona Rental Property 9 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 538 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Peoria, Arizona Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,633,126.97 purchase price that means you need to have $408,281.74 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($16,331.27) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $408,281.74 |
Rent Ready Costs | $0 |
Closing Costs | $16,331.27 |
Seller Concessions | $0 |
Total Cost To Close: | $424,613.01 |
The monthly rent on this Property is $8,411.04 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$49,115 | $0 | $0 | $0 | $1,445 | $50,559 | |
$49,115 | $71,817 | $0 | $0 | $2,244 | $123,175 | |
$49,115 | $21,475 | $30,353 | $5,194 | $6,154 | $112,290 | |
$49,115 | $14,219 | $24,584 | $6,126 | $6,871 | $100,915 | |
$49,115 | $4,671 | $20,743 | $6,997 | $7,518 | $89,044 | |
$49,115 | -$1,412 | $18,464 | $7,665 | $8,024 | $81,855 | |
$49,115 | -$5,605 | $16,748 | $8,273 | $8,497 | $77,028 | |
$49,115 | -$12,935 | $15,288 | $8,886 | $8,945 | $69,299 | |
$49,115 | -$18,043 | $14,043 | $9,497 | $9,413 | $64,024 | |
$49,105 | -$15,688 | $11,932 | $10,100 | $9,244 | $64,693 | |
Totals: | $491,136 | $58,499 | $152,155 | $62,738 | $68,354 | $832,882 |
* Denotes a property that had no rent for at least part of the period covered. |
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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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
- 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports