The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Orange, California Rental Property 9 Property
Bought in Month 695
We have a Rule that has you buying the Typical 25% Down Payment Orange, 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 695 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Orange, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $5,141,160.82 purchase price that means you need to have $1,285,290.21 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($51,411.61) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,285,290.21 |
Rent Ready Costs | $0 |
Closing Costs | $51,411.61 |
Seller Concessions | $0 |
Total Cost To Close: | $1,336,701.81 |
The monthly rent on this Property is $26,110.87 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$154,615 | $225,883 | $0 | $0 | $6,246 | $386,744 | |
$154,615 | $232,015 | $0 | $0 | $6,300 | $392,931 | |
$154,615 | $68,955 | $92,012 | $16,841 | $18,980 | $351,404 | |
$154,615 | $38,321 | $73,132 | $20,159 | $21,492 | $307,718 | |
$154,615 | $14,901 | $62,291 | $22,857 | $23,547 | $278,211 | |
$154,615 | -$4,788 | $55,098 | $25,162 | $25,306 | $255,393 | |
$154,615 | -$26,862 | $49,354 | $27,427 | $27,010 | $231,545 | |
$154,615 | -$50,835 | $44,627 | $29,676 | $28,685 | $206,768 | |
$154,584 | -$43,346 | $37,563 | $31,796 | $28,329 | $208,925 | |
Totals: | $1,391,506 | $454,243 | $414,076 | $173,917 | $185,895 | $2,619,637 |
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 $19,000 and a Ideal Target Monthly Income in Retirement™ of $29,000 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
- 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
- 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