The Real Estate Financial Planner Blueprint™
29 Orange, California Nomad™ Starting with $0
Purchased Orange, California Nomad™ Property - $0 Start 4 Property
Bought in Month 506
We have a Rule that has you buying the Orange, California Nomad™ Property - $0 Start 4 Property even if your Account balance in the All-In-One Account Earning 7%/year, Start with $0 Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year, Start with $0 Account from the start of the Scenario to Month 506 after we've adjusted for all the income and expenses for the entire month.
To purchase the Orange, California Nomad™ Property - $0 Start 4 Property, we're assuming you're getting a 5% down payment loan. With a $3,227,564.28 purchase price that means you need to have $161,378.21 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($32,275.64) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $161,378.21 |
Rent Ready Costs | $0 |
Closing Costs | $32,275.64 |
Seller Concessions | $0 |
Total Cost To Close: | $193,653.86 |
Since this is a Nomad™ Property, you are buying it, moving in and living there for at least a year before renting it.
You are moving into this property, so you are not collecting any rent on this property yet.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$97,066 | $146,078 | $0 | $8,224 | $3,959 | $255,326 | |
$97,066 | $10,242 | $67,010 | $11,328 | $14,483 | $200,128 | |
$97,066 | -$36,886 | $46,682 | $15,336 | $18,215 | $140,414 | |
$97,046 | $0 | $31,330 | $0 | $21,360 | $149,736 | |
Totals: | $388,243 | $119,434 | $145,022 | $34,887 | $58,017 | $745,604 |
* 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 $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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports