The Real Estate Financial Planner Blueprint™
03 1 5% Down Primary Then 9 20% Down Rental Properties
Purchased Typical 20% Down Payment Sunnyvale, California Rental Property 4 Property
Bought in Month 904
We have a Rule that has you buying the Typical 20% Down Payment Sunnyvale, California Rental Property 4 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 904 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Sunnyvale, California Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $15,121,870.02 purchase price that means you need to have $3,024,374 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($151,218.70) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $3,024,374 |
Rent Ready Costs | $0 |
Closing Costs | $151,218.70 |
Seller Concessions | $0 |
Total Cost To Close: | $3,175,592.70 |
The monthly rent on this Property is $53,382.04 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$454,775 | $0 | $0 | $0 | $10,236 | $465,011 | |
$454,775 | $434,075 | $0 | $0 | $15,232 | $904,082 | |
$454,775 | -$68,825 | $288,259 | $49,779 | $56,458 | $780,447 | |
$454,775 | -$284,200 | $183,311 | $69,417 | $72,571 | $495,875 | |
$454,683 | -$451,783 | $112,316 | $93,521 | $86,101 | $294,838 | |
Totals: | $2,273,783 | -$370,732 | $583,886 | $212,718 | $240,598 | $2,940,252 |
* 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 $33,000 and a Ideal Target Monthly Income in Retirement™ of $50,000 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
- 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
- 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
- Final Month Summary
Reports