The Real Estate Financial Planner Blueprint™
29 Vallejo, California Nomad™ Starting with $0
Purchased Vallejo, California Nomad™ Property - $0 Start 5 Property
Bought in Month 451
We have a Rule that has you buying the Vallejo, California Nomad™ Property - $0 Start 5 Property even if your Account balance in the All-In-One Account Earning 7%/year, Start with $0 Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year, Start with $0 Account from the start of the Scenario to Month 451 after we've adjusted for all the income and expenses for the entire month.
To purchase the Vallejo, California Nomad™ Property - $0 Start 5 Property, we're assuming you're getting a 5% down payment loan. With a $1,630,894.82 purchase price that means you need to have $81,544.74 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($16,308.95) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $81,544.74 |
Rent Ready Costs | $0 |
Closing Costs | $16,308.95 |
Seller Concessions | $0 |
Total Cost To Close: | $97,853.69 |
Since this is a Nomad™ Property, you are buying it, moving in and living there for at least a year before renting it.
You are moving into this property, so you are not collecting any rent on this property yet.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$49,047 | $77,236 | $0 | $4,155 | $2,157 | $132,596 | |
$49,047 | $17,669 | $39,105 | $5,073 | $6,882 | $117,776 | |
$49,047 | -$2,268 | $27,645 | $6,784 | $8,477 | $89,686 | |
$49,047 | -$22,197 | $20,850 | $8,594 | $10,174 | $66,468 | |
$49,038 | $0 | $15,831 | $0 | $10,917 | $75,785 | |
Totals: | $245,228 | $70,440 | $103,431 | $24,607 | $38,607 | $482,312 |
* 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 $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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports