The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Hayward, California Rental Property 9 Property
Bought in Month 831
We have a Rule that has you buying the Typical 20% Down Payment Hayward, 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 831 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Hayward, California Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $6,735,475.25 purchase price that means you need to have $1,347,095.05 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($67,354.75) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,347,095.05 |
Rent Ready Costs | $0 |
Closing Costs | $67,354.75 |
Seller Concessions | $0 |
Total Cost To Close: | $1,414,449.80 |
The monthly rent on this Property is $31,634.57 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$202,563 | $270,487 | $0 | $0 | $8,406 | $481,456 | |
$202,563 | $264,709 | $0 | $0 | $8,355 | $475,627 | |
$202,563 | $264,709 | $0 | $0 | $8,355 | $475,627 | |
$202,563 | $53,980 | $141,507 | $20,644 | $25,432 | $444,125 | |
$202,563 | $19,165 | $117,281 | $23,697 | $27,926 | $390,631 | |
$202,563 | -$37,091 | $88,492 | $29,145 | $32,426 | $315,534 | |
$202,563 | -$65,001 | $78,429 | $31,847 | $34,659 | $282,497 | |
$202,563 | -$117,385 | $64,136 | $36,919 | $38,850 | $225,083 | |
$202,522 | -$129,782 | $50,027 | $41,656 | $39,914 | $204,336 | |
Totals: | $1,823,022 | $523,791 | $539,871 | $183,907 | $224,325 | $3,294,916 |
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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports