The Real Estate Financial Planner Blueprint™
29 San Francisco, California Nomad™ Starting with $0
Purchased San Francisco, California Nomad™ Property - $0 Start 1 Property
Bought in Month 172
We have a Rule that has you buying the San Francisco, California Nomad™ Property - $0 Start 1 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 172 after we've adjusted for all the income and expenses for the entire month.
To purchase the San Francisco, California Nomad™ Property - $0 Start 1 Property, we're assuming you're getting a 5% down payment loan. With a $1,751,874.11 purchase price that means you need to have $87,593.71 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($17,518.74) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $87,593.71 |
Rent Ready Costs | $0 |
Closing Costs | $17,518.74 |
Seller Concessions | $0 |
Total Cost To Close: | $105,112.45 |
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 |
---|---|---|---|---|---|---|
$52,675 | $0 | $17,005 | $0 | $11,629 | $81,310 | |
Totals: | $52,675 | $0 | $17,005 | $0 | $11,629 | $81,310 |
* 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 $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
- 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
- Achieved Financial Independence Goal
- 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
- Paid Off Mortgage
- Final Month Summary
Reports