The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Hayward, California Rental Property 2 Property
Bought in Month 443
We have a Rule that has you buying the Typical 25% Down Payment Hayward, California Rental Property 2 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 443 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Hayward, California Rental Property 2 Property, we're assuming you're getting a 25% down payment loan. With a $2,589,989.35 purchase price that means you need to have $647,497.34 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($25,899.89) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $647,497.34 |
Rent Ready Costs | $0 |
Closing Costs | $25,899.89 |
Seller Concessions | $0 |
Total Cost To Close: | $673,397.23 |
The monthly rent on this Property is $12,164.43 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$77,891 | $0 | $0 | $0 | $2,077 | $79,969 | |
$77,891 | -$11,572 | $29,007 | $12,246 | $12,480 | $120,052 | |
$77,876 | -$34,395 | $18,923 | $16,018 | $14,334 | $92,756 | |
Totals: | $233,658 | -$45,967 | $47,930 | $28,264 | $28,891 | $292,776 |
* 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 $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
- 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
- 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
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- 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