The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Berkeley, California Rental Property 1 Property
Bought in Month 219
We have a Rule that has you buying the Typical 25% Down Payment Berkeley, California Rental Property 1 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 219 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Berkeley, California Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $2,160,564.31 purchase price that means you need to have $540,141.08 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($21,605.64) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $540,141.08 |
Rent Ready Costs | $0 |
Closing Costs | $21,605.64 |
Seller Concessions | $0 |
Total Cost To Close: | $561,746.72 |
The monthly rent on this Property is $10,264.53 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$64,964 | -$30,062 | $15,786 | $13,362 | $11,987 | $76,037 | |
Totals: | $64,964 | -$30,062 | $15,786 | $13,362 | $11,987 | $76,037 |
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 $26,000 and a Ideal Target Monthly Income in Retirement™ of $39,000 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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports