The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Sunnyvale, California Rental Property 9 Property
Bought in Month 1159
We have a Rule that has you buying the Typical 25% Down Payment Sunnyvale, 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 1159 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Sunnyvale, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $28,339,783.34 purchase price that means you need to have $7,084,945.84 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($283,397.83) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $7,084,945.84 |
Rent Ready Costs | $0 |
Closing Costs | $283,397.83 |
Seller Concessions | $0 |
Total Cost To Close: | $7,368,343.67 |
The monthly rent on this Property is $100,042.89 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$852,290 | $0 | $0 | $0 | $19,183 | $871,473 | |
$852,290 | $823,903 | $0 | $0 | $28,638 | $1,704,832 | |
$852,290 | $813,475 | $0 | $0 | $28,545 | $1,694,310 | |
$852,290 | $810,883 | $0 | $0 | $28,522 | $1,691,696 | |
$852,290 | -$30,964 | $531,709 | $89,465 | $96,100 | $1,538,602 | |
$852,290 | -$194,829 | $423,937 | $106,826 | $109,209 | $1,297,434 | |
$852,290 | -$355,997 | $348,812 | $124,452 | $122,565 | $1,092,123 | |
$852,290 | -$503,428 | $299,922 | $140,072 | $134,360 | $923,216 | |
$852,290 | -$670,423 | $257,075 | $158,041 | $147,951 | $744,935 | |
$852,118 | -$679,892 | $207,058 | $175,267 | $150,113 | $704,665 | |
Totals: | $8,522,731 | $12,728 | $2,068,514 | $794,125 | $865,187 | $12,263,285 |
* 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
- 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
- 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
- Final Month Summary
Reports