The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment San Jose, California Rental Property 10 Property
Bought in Month 906
We have a Rule that has you buying the Typical 25% Down Payment San Jose, California Rental Property 10 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 906 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment San Jose, California Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $9,721,586.54 purchase price that means you need to have $2,430,396.64 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($97,215.87) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $2,430,396.64 |
Rent Ready Costs | $0 |
Closing Costs | $97,215.87 |
Seller Concessions | $0 |
Total Cost To Close: | $2,527,612.50 |
The monthly rent on this Property is $43,693.22 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$292,367 | $358,832 | $0 | $0 | $12,286 | $663,485 | |
$292,367 | $368,010 | $0 | $0 | $12,368 | $672,744 | |
$292,367 | $359,969 | $0 | $0 | $12,296 | $664,632 | |
$292,367 | $79,455 | $193,022 | $29,359 | $34,435 | $628,638 | |
$292,367 | $37,025 | $157,325 | $34,457 | $38,335 | $559,508 | |
$292,367 | -$15,206 | $131,085 | $39,748 | $42,310 | $490,305 | |
$292,367 | -$62,392 | $113,068 | $44,627 | $45,984 | $433,654 | |
$292,367 | -$101,449 | $100,643 | $48,886 | $49,210 | $389,657 | |
$292,367 | -$158,802 | $87,633 | $54,482 | $53,395 | $329,075 | |
$292,308 | -$160,895 | $71,029 | $60,123 | $53,966 | $316,530 | |
Totals: | $2,923,610 | $704,545 | $853,806 | $311,682 | $354,586 | $5,148,229 |
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 $22,000 and a Ideal Target Monthly Income in Retirement™ of $33,000 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
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports