The Real Estate Financial Planner Blueprint™
29 Anaheim, California Nomad™ Starting with $0
Purchased Anaheim, California Nomad™ Property - $0 Start 4 Property
Bought in Month 492
We have a Rule that has you buying the Anaheim, California Nomad™ Property - $0 Start 4 Property even if your Account balance in the All-In-One Account Earning 7%/year, Start with $0 Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year, Start with $0 Account from the start of the Scenario to Month 492 after we've adjusted for all the income and expenses for the entire month.
To purchase the Anaheim, California Nomad™ Property - $0 Start 4 Property, we're assuming you're getting a 5% down payment loan. With a $2,742,775.26 purchase price that means you need to have $137,138.76 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($27,427.75) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $137,138.76 |
Rent Ready Costs | $0 |
Closing Costs | $27,427.75 |
Seller Concessions | $0 |
Total Cost To Close: | $164,566.52 |
Since this is a Nomad™ Property, you are buying it, moving in and living there for at least a year before renting it.
You are moving into this property, so you are not collecting any rent on this property yet.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$82,486 | $115,324 | $0 | $6,988 | $3,320 | $208,118 | |
$82,486 | $4,029 | $55,785 | $9,793 | $12,473 | $164,567 | |
$82,486 | -$43,311 | $36,969 | $13,826 | $16,229 | $106,199 | |
$82,470 | $0 | $26,624 | $0 | $18,191 | $127,285 | |
Totals: | $329,928 | $76,041 | $119,379 | $30,608 | $50,214 | $606,170 |
* 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 $17,000 and a Ideal Target Monthly Income in Retirement™ of $26,000 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports