The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Fullerton, California Rental Property 10 Property
Bought in Month 927
We have a Rule that has you buying the Typical 20% Down Payment Fullerton, 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 927 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Fullerton, California Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $8,795,835.89 purchase price that means you need to have $1,759,167.18 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($87,958.36) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,759,167.18 |
Rent Ready Costs | $0 |
Closing Costs | $87,958.36 |
Seller Concessions | $0 |
Total Cost To Close: | $1,847,125.54 |
The monthly rent on this Property is $39,046.20 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$264,526 | $338,668 | $0 | $0 | $10,174 | $613,368 | |
$264,526 | $337,637 | $0 | $0 | $10,165 | $612,328 | |
$264,526 | $333,536 | $0 | $0 | $10,129 | $608,191 | |
$264,526 | $329,476 | $0 | $0 | $10,093 | $604,094 | |
$264,526 | $44,517 | $179,902 | $27,495 | $32,800 | $549,240 | |
$264,526 | $1,082 | $142,743 | $32,589 | $37,090 | $478,029 | |
$264,526 | -$52,660 | $117,515 | $37,594 | $41,206 | $408,180 | |
$264,526 | -$127,189 | $94,501 | $44,122 | $46,536 | $322,495 | |
$264,526 | -$169,441 | $83,755 | $48,213 | $49,916 | $276,969 | |
$264,472 | -$185,673 | $65,330 | $54,398 | $51,305 | $249,832 | |
Totals: | $2,645,205 | $849,952 | $683,745 | $244,410 | $299,414 | $4,722,726 |
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 $18,000 and a Ideal Target Monthly Income in Retirement™ of $27,000 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
- 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports