The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Fremont, California Rental Property 9 Property
Bought in Month 940
We have a Rule that has you buying the Typical 25% Down Payment Fremont, California Rental Property 9 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 940 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Fremont, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $11,216,054.63 purchase price that means you need to have $2,804,013.66 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($112,160.55) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $2,804,013.66 |
Rent Ready Costs | $0 |
Closing Costs | $112,160.55 |
Seller Concessions | $0 |
Total Cost To Close: | $2,916,174.20 |
The monthly rent on this Property is $47,213.06 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$337,311 | $396,876 | $0 | $0 | $13,203 | $747,391 | |
$337,311 | $389,457 | $0 | $0 | $13,137 | $739,906 | |
$337,311 | $388,231 | $0 | $0 | $13,126 | $738,669 | |
$337,311 | $67,883 | $217,845 | $34,461 | $39,191 | $696,692 | |
$337,311 | $5,325 | $172,600 | $41,352 | $44,417 | $601,005 | |
$337,311 | -$70,979 | $140,238 | $48,652 | $49,863 | $505,085 | |
$337,311 | -$113,642 | $122,494 | $54,088 | $54,044 | $454,296 | |
$337,311 | -$193,067 | $104,336 | $61,328 | $59,413 | $369,321 | |
$337,243 | -$212,378 | $81,948 | $69,366 | $61,175 | $337,353 | |
Totals: | $3,035,735 | $657,706 | $839,460 | $309,246 | $347,569 | $5,189,717 |
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 $23,000 and a Ideal Target Monthly Income in Retirement™ of $35,000 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
- 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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Final Month Summary
Reports