The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 Property
Bought in Month 383
We have a Rule that has you buying the Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 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 383 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $435,712.68 purchase price that means you need to have $108,928.17 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($4,357.13) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $108,928.17 |
Rent Ready Costs | $0 |
Closing Costs | $4,357.13 |
Seller Concessions | $0 |
Total Cost To Close: | $113,285.30 |
The monthly rent on this Property is $2,959.60 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$13,104 | $0 | $0 | $0 | $1,095 | $14,199 | |
$13,104 | $5,578 | $9,069 | $1,268 | $2,330 | $31,349 | |
$13,104 | $4,429 | $7,604 | $1,456 | $2,478 | $29,070 | |
$13,104 | $1,853 | $6,497 | $1,647 | $2,615 | $25,716 | |
$13,104 | $728 | $5,640 | $1,839 | $2,767 | $24,078 | |
$13,104 | -$1,689 | $4,973 | $2,030 | $2,905 | $21,322 | |
$13,104 | -$3,288 | $4,344 | $2,257 | $3,081 | $19,497 | |
$13,104 | -$6,131 | $3,842 | $2,484 | $3,247 | $16,545 | |
$13,101 | -$5,377 | $3,183 | $2,695 | $3,248 | $16,850 | |
$9,861 | -$3,999 | $2,313 | $2,036 | $2,402 | $12,613 | |
Totals: | $127,791 | -$7,896 | $47,465 | $17,711 | $26,168 | $211,239 |
* 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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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
- 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
- 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