The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Tempe, Arizona Rental Property 10 Property
Bought in Month 464
We have a Rule that has you buying the Typical 25% Down Payment Tempe, Arizona 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 464 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Tempe, Arizona Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $1,344,144.74 purchase price that means you need to have $336,036.19 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($13,441.45) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $336,036.19 |
Rent Ready Costs | $0 |
Closing Costs | $13,441.45 |
Seller Concessions | $0 |
Total Cost To Close: | $349,477.63 |
The monthly rent on this Property is $8,063.87 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$40,424 | $70,907 | $0 | $0 | $1,949 | $113,280 | |
$40,424 | $30,812 | $25,699 | $4,181 | $5,101 | $106,217 | |
$40,424 | $24,818 | $21,079 | $4,883 | $5,636 | $96,840 | |
$40,424 | $19,118 | $18,068 | $5,509 | $6,111 | $89,229 | |
$40,424 | $14,512 | $15,981 | $6,065 | $6,536 | $83,518 | |
$40,424 | $9,027 | $14,405 | $6,578 | $6,918 | $77,353 | |
$40,424 | $5,444 | $13,191 | $7,048 | $7,281 | $73,387 | |
$40,424 | -$1,102 | $12,193 | $7,496 | $7,598 | $66,609 | |
$40,424 | -$2,935 | $11,378 | $7,913 | $7,932 | $64,712 | |
$40,416 | -$1,126 | $9,821 | $8,313 | $7,712 | $65,135 | |
Totals: | $404,230 | $169,474 | $141,814 | $57,987 | $62,774 | $836,279 |
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
- 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
- Paid Off Mortgage
- Final Month Summary
Reports