The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Boulder, Colorado Rental Property 1 Property
Bought in Month 202
We have a Rule that has you buying the Typical 25% Down Payment Boulder, Colorado Rental Property 1 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 202 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Boulder, Colorado Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $1,803,287.90 purchase price that means you need to have $450,821.98 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($18,032.88) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $450,821.98 |
Rent Ready Costs | $0 |
Closing Costs | $18,032.88 |
Seller Concessions | $0 |
Total Cost To Close: | $468,854.85 |
The monthly rent on this Property is $7,149.26 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$54,221 | -$39,042 | $13,175 | $11,152 | $9,914 | $49,421 | |
Totals: | $54,221 | -$39,042 | $13,175 | $11,152 | $9,914 | $49,421 |
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 $23,000 and a Ideal Target Monthly Income in Retirement™ of $35,000 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
- 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
- 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
- Final Month Summary
Reports