The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Rancho Cucamonga, California Rental Property 7 Property
Bought in Month 674
We have a Rule that has you buying the Typical 25% Down Payment Rancho Cucamonga, California Rental Property 7 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 674 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Rancho Cucamonga, California Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $3,736,225.89 purchase price that means you need to have $934,056.47 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($37,362.26) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $934,056.47 |
Rent Ready Costs | $0 |
Closing Costs | $37,362.26 |
Seller Concessions | $0 |
Total Cost To Close: | $971,418.73 |
The monthly rent on this Property is $17,218.43 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$112,363 | $144,602 | $0 | $0 | $4,744 | $261,710 | |
$112,363 | $141,465 | $0 | $0 | $4,717 | $258,545 | |
$112,363 | $21,004 | $62,790 | $12,857 | $14,433 | $223,447 | |
$112,363 | -$6,733 | $47,906 | $15,890 | $16,731 | $186,157 | |
$112,363 | -$25,325 | $40,294 | $18,196 | $18,500 | $164,028 | |
$112,363 | -$52,345 | $34,429 | $20,581 | $20,261 | $135,289 | |
$112,341 | -$58,458 | $27,298 | $23,107 | $20,710 | $124,998 | |
Totals: | $786,520 | $164,211 | $212,717 | $90,630 | $100,097 | $1,354,174 |
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 $15,000 and a Ideal Target Monthly Income in Retirement™ of $23,000 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
- 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
- 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
- Final Month Summary
Reports