The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Arvada, Colorado Rental Property 10 Property
Bought in Month 747
We have a Rule that has you buying the Typical 25% Down Payment Arvada, Colorado Rental Property 10 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 747 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Arvada, Colorado Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $3,779,057.06 purchase price that means you need to have $944,764.27 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($37,790.57) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $944,764.27 |
Rent Ready Costs | $0 |
Closing Costs | $37,790.57 |
Seller Concessions | $0 |
Total Cost To Close: | $982,554.84 |
The monthly rent on this Property is $17,629.33 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$113,651 | $149,454 | $0 | $0 | $4,912 | $268,017 | |
$113,651 | $148,522 | $0 | $0 | $4,903 | $267,076 | |
$113,651 | $144,837 | $0 | $0 | $4,871 | $263,359 | |
$113,651 | $33,606 | $70,903 | $11,930 | $13,891 | $243,981 | |
$113,651 | $20,513 | $59,637 | $13,661 | $15,227 | $222,689 | |
$113,651 | -$1,101 | $51,117 | $15,413 | $16,505 | $195,586 | |
$113,651 | -$18,891 | $42,726 | $17,737 | $18,296 | $173,519 | |
$113,651 | -$34,544 | $39,246 | $18,957 | $19,180 | $156,491 | |
$113,651 | -$57,001 | $33,746 | $21,336 | $20,977 | $132,709 | |
$113,628 | -$57,469 | $27,611 | $23,372 | $21,055 | $128,197 | |
Totals: | $1,136,490 | $327,926 | $324,985 | $122,405 | $139,817 | $2,051,623 |
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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports