The Real Estate Financial Planner Blueprint™
29 Concord, California Nomad™ Starting with $0
Purchased Concord, California Nomad™ Property - $0 Start 5 Property
Bought in Month 590
We have a Rule that has you buying the Concord, California Nomad™ Property - $0 Start 5 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 590 after we've adjusted for all the income and expenses for the entire month.
To purchase the Concord, California Nomad™ Property - $0 Start 5 Property, we're assuming you're getting a 5% down payment loan. With a $2,959,112.91 purchase price that means you need to have $147,955.65 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($29,591.13) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $147,955.65 |
Rent Ready Costs | $0 |
Closing Costs | $29,591.13 |
Seller Concessions | $0 |
Total Cost To Close: | $177,546.77 |
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 |
---|---|---|---|---|---|---|
$88,992 | $120,029 | $0 | $0 | $3,588 | $212,609 | |
$88,992 | $25,572 | $84,883 | $7,920 | $10,951 | $218,318 | |
$88,992 | -$16,395 | $54,623 | $11,461 | $14,244 | $152,925 | |
$88,992 | -$46,283 | $42,926 | $14,026 | $16,635 | $116,296 | |
$88,974 | $0 | $28,724 | $0 | $19,657 | $137,356 | |
$88,992 | $120,029 | $0 | $0 | $3,588 | $212,609 | |
$88,992 | $25,572 | $84,883 | $7,920 | $10,951 | $218,318 | |
$88,992 | -$16,395 | $54,623 | $11,461 | $14,244 | $152,925 | |
$88,992 | -$46,283 | $42,926 | $14,026 | $16,635 | $116,296 | |
$88,974 | $0 | $28,724 | $0 | $19,657 | $137,356 | |
Totals: | $889,887 | $165,846 | $422,310 | $66,814 | $130,151 | $1,675,008 |
* 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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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
- Paid Off Mortgage
- 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
- 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- 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 2 X Ideal Financial Independence Goal
- Achieved 2 X Ideal Financial Independence Goal
- 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
- Final Month Summary
Reports