The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Vallejo, California Rental Property 9 Property
Bought in Month 570
We have a Rule that has you buying the Typical 20% Down Payment Vallejo, 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 570 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Vallejo, California Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $2,186,394.03 purchase price that means you need to have $437,278.81 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($21,863.94) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $437,278.81 |
Rent Ready Costs | $0 |
Closing Costs | $21,863.94 |
Seller Concessions | $0 |
Total Cost To Close: | $459,142.75 |
The monthly rent on this Property is $11,941.14 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$65,754 | $106,044 | $0 | $0 | $2,914 | $174,712 | |
$65,754 | $104,163 | $0 | $0 | $2,898 | $172,815 | |
$65,754 | $33,134 | $44,869 | $6,818 | $8,525 | $159,099 | |
$65,754 | $22,357 | $36,203 | $7,982 | $9,498 | $141,793 | |
$65,754 | $8,920 | $30,005 | $9,162 | $10,462 | $124,303 | |
$65,754 | -$2,574 | $24,868 | $10,518 | $11,604 | $110,169 | |
$65,754 | -$12,878 | $22,792 | $11,213 | $12,151 | $99,032 | |
$65,754 | -$23,616 | $20,200 | $12,253 | $13,010 | $87,601 | |
$65,740 | -$23,988 | $16,239 | $13,522 | $13,150 | $84,663 | |
Totals: | $591,769 | $211,564 | $195,176 | $71,467 | $84,211 | $1,154,187 |
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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- 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