The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment San Francisco, California Rental Property 9 Property
Bought in Month 697
We have a Rule that has you buying the Typical 20% Down Payment San Francisco, 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 697 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment San Francisco, California Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $6,384,567.40 purchase price that means you need to have $1,276,913.48 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($63,845.67) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,276,913.48 |
Rent Ready Costs | $0 |
Closing Costs | $63,845.67 |
Seller Concessions | $0 |
Total Cost To Close: | $1,340,759.15 |
The monthly rent on this Property is $34,957.27 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$192,009 | $306,579 | $0 | $0 | $8,107 | $506,695 | |
$192,009 | $315,734 | $0 | $0 | $8,189 | $515,932 | |
$192,009 | $102,116 | $125,856 | $20,506 | $25,114 | $465,600 | |
$192,009 | $59,533 | $100,532 | $24,185 | $28,113 | $404,372 | |
$192,009 | $28,404 | $85,299 | $27,288 | $30,684 | $363,685 | |
$192,009 | $1,964 | $76,109 | $29,672 | $32,638 | $332,391 | |
$192,009 | -$26,702 | $68,136 | $32,184 | $34,689 | $300,318 | |
$192,009 | -$68,418 | $58,006 | $36,224 | $38,027 | $255,849 | |
$191,971 | -$58,196 | $47,421 | $39,485 | $38,103 | $258,784 | |
Totals: | $1,728,046 | $661,014 | $561,358 | $209,545 | $243,664 | $3,403,627 |
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 $23,000 and a Ideal Target Monthly Income in Retirement™ of $35,000 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
- 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
- Paid Off Mortgage
- Final Month Summary
Reports