The Real Estate Financial Planner Blueprint™
03 1 5% Down Primary Then 9 20% Down Rental Properties
Purchased Typical 20% Down Payment Tucson, Arizona Rental Property 3 Property
Bought in Month 391
We have a Rule that has you buying the Typical 20% Down Payment Tucson, Arizona Rental Property 3 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 391 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Tucson, Arizona Rental Property 3 Property, we're assuming you're getting a 20% down payment loan. With a $749,932.35 purchase price that means you need to have $149,986.47 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($7,499.32) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $149,986.47 |
Rent Ready Costs | $0 |
Closing Costs | $7,499.32 |
Seller Concessions | $0 |
Total Cost To Close: | $157,485.79 |
The monthly rent on this Property is $3,317.61 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$22,553 | $0 | $0 | $0 | $862 | $23,415 | |
$22,553 | -$1,238 | $13,917 | $2,518 | $3,258 | $41,008 | |
$22,553 | -$11,226 | $9,030 | $3,460 | $4,034 | $27,851 | |
$22,549 | -$19,567 | $5,570 | $4,638 | $4,693 | $17,883 | |
Totals: | $90,209 | -$32,031 | $28,517 | $10,615 | $12,847 | $110,158 |
* 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 $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
- 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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports