The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Tucson, Arizona Rental Property 6 Property
Bought in Month 517
We have a Rule that has you buying the Typical 25% Down Payment Tucson, Arizona Rental Property 6 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 517 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Tucson, Arizona Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $1,022,852.35 purchase price that means you need to have $255,713.09 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($10,228.52) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $255,713.09 |
Rent Ready Costs | $0 |
Closing Costs | $10,228.52 |
Seller Concessions | $0 |
Total Cost To Close: | $265,941.61 |
The monthly rent on this Property is $4,524.98 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$30,761 | $0 | $0 | $0 | $1,176 | $31,937 | |
$30,761 | $34,013 | $0 | $0 | $1,608 | $66,383 | |
$30,761 | $574 | $17,851 | $3,417 | $4,178 | $56,782 | |
$30,761 | -$6,704 | $13,407 | $4,276 | $4,834 | $46,574 | |
$30,761 | -$13,136 | $11,136 | $4,945 | $5,338 | $39,044 | |
$30,761 | -$19,004 | $9,545 | $5,579 | $5,818 | $32,699 | |
$30,755 | -$20,752 | $7,473 | $6,326 | $5,990 | $29,792 | |
Totals: | $215,323 | -$25,010 | $59,412 | $24,543 | $28,942 | $303,209 |
* 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
- 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
- Paid Off Mortgage
- 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
- Final Month Summary
Reports