The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Fontana, California Rental Property 10 Property
Bought in Month 597
We have a Rule that has you buying the Typical 25% Down Payment Fontana, California Rental Property 10 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 597 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Fontana, California Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $2,345,644.21 purchase price that means you need to have $586,411.05 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($23,456.44) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $586,411.05 |
Rent Ready Costs | $0 |
Closing Costs | $23,456.44 |
Seller Concessions | $0 |
Total Cost To Close: | $609,867.49 |
The monthly rent on this Property is $12,762.32 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$70,543 | $105,212 | $0 | $0 | $3,527 | $179,282 | |
$70,543 | $106,877 | $0 | $0 | $3,542 | $180,962 | |
$70,543 | $37,828 | $44,147 | $7,387 | $9,126 | $169,030 | |
$70,543 | $23,514 | $35,870 | $8,691 | $10,093 | $148,710 | |
$70,543 | $13,744 | $30,361 | $9,903 | $11,023 | $135,573 | |
$70,543 | $1,631 | $26,520 | $11,009 | $11,843 | $121,546 | |
$70,543 | -$4,272 | $24,055 | $11,883 | $12,524 | $114,733 | |
$70,543 | -$14,955 | $22,027 | $12,731 | $13,141 | $103,487 | |
$70,543 | -$26,112 | $19,793 | $13,843 | $13,975 | $92,041 | |
$70,529 | -$18,845 | $17,138 | $14,507 | $13,600 | $96,928 | |
Totals: | $705,414 | $224,622 | $219,911 | $89,953 | $102,392 | $1,342,293 |
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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports