The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 Property
Bought in Month 411
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 411 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 $466,824.58 purchase price that means you need to have $116,706.15 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($4,668.25) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $116,706.15 |
Rent Ready Costs | $0 |
Closing Costs | $4,668.25 |
Seller Concessions | $0 |
Total Cost To Close: | $121,374.39 |
The monthly rent on this Property is $3,170.93 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$14,039 | $18,635 | $0 | $0 | $1,469 | $34,143 | |
$14,039 | $6,101 | $9,840 | $1,345 | $2,487 | $33,812 | |
$14,039 | $4,650 | $8,381 | $1,525 | $2,625 | $31,220 | |
$14,039 | $2,886 | $7,184 | $1,721 | $2,773 | $28,603 | |
$14,039 | -$513 | $5,855 | $2,020 | $2,994 | $24,395 | |
$14,039 | -$2,789 | $4,972 | $2,296 | $3,205 | $21,723 | |
$14,039 | -$6,324 | $4,169 | $2,636 | $3,459 | $17,979 | |
$14,036 | -$6,378 | $3,411 | $2,887 | $3,470 | $17,427 | |
Totals: | $112,311 | $16,268 | $43,811 | $14,430 | $22,483 | $209,303 |
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
- 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
- Paid Off Mortgage
- 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