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 6 Property
Bought in Month 1019
We have a Rule that has you buying the Typical 25% Down Payment Sunnyvale, California Rental Property 6 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 1019 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 6 Property, we're assuming you're getting a 25% down payment loan. With a $20,073,768.17 purchase price that means you need to have $5,018,442.04 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($200,737.68) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $5,018,442.04 |
Rent Ready Costs | $0 |
Closing Costs | $200,737.68 |
Seller Concessions | $0 |
Total Cost To Close: | $5,219,179.72 |
The monthly rent on this Property is $70,862.85 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$603,698 | $0 | $0 | $0 | $13,588 | $617,287 | |
$603,698 | $572,565 | $0 | $0 | $20,188 | $1,196,451 | |
$603,698 | $589,208 | $0 | $0 | $20,336 | $1,213,242 | |
$603,698 | -$59,851 | $340,554 | $68,568 | $72,094 | $1,025,063 | |
$603,698 | -$256,883 | $243,216 | $89,245 | $87,691 | $766,968 | |
$603,698 | -$419,729 | $194,529 | $106,301 | $100,554 | $585,354 | |
$603,576 | -$485,857 | $146,665 | $124,146 | $106,341 | $494,871 | |
Totals: | $4,225,766 | -$60,546 | $924,963 | $388,260 | $420,792 | $5,899,235 |
* 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