The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Santa Clarita, California Rental Property 3 Property
Bought in Month 436
We have a Rule that has you buying the Typical 25% Down Payment Santa Clarita, California Rental Property 3 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 436 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Santa Clarita, California Rental Property 3 Property, we're assuming you're getting a 25% down payment loan. With a $2,171,100.94 purchase price that means you need to have $542,775.24 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($21,711.01) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $542,775.24 |
Rent Ready Costs | $0 |
Closing Costs | $21,711.01 |
Seller Concessions | $0 |
Total Cost To Close: | $564,486.24 |
The monthly rent on this Property is $11,496.61 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$65,294 | $0 | $0 | $0 | $2,184 | $67,477 | |
$65,294 | $13,289 | $29,553 | $8,812 | $9,937 | $126,885 | |
$65,294 | -$12,393 | $21,644 | $11,245 | $11,751 | $97,540 | |
$65,280 | -$22,540 | $15,863 | $13,427 | $12,562 | $84,593 | |
Totals: | $261,161 | -$21,643 | $67,059 | $33,484 | $36,434 | $376,495 |
* 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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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
- 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
- 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