The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Boulder, Colorado Rental Property 8 Property
Bought in Month 976
We have a Rule that has you buying the Typical 25% Down Payment Boulder, Colorado Rental Property 8 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 976 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 8 Property, we're assuming you're getting a 25% down payment loan. With a $12,135,734.36 purchase price that means you need to have $3,033,933.59 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($121,357.34) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $3,033,933.59 |
Rent Ready Costs | $0 |
Closing Costs | $121,357.34 |
Seller Concessions | $0 |
Total Cost To Close: | $3,155,290.93 |
The monthly rent on this Property is $48,112.94 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$364,970 | $387,441 | $0 | $0 | $14,702 | $767,113 | |
$364,970 | $384,915 | $0 | $0 | $14,679 | $764,564 | |
$364,970 | $379,899 | $0 | $0 | $14,635 | $759,504 | |
$364,970 | $9,513 | $222,731 | $38,977 | $44,044 | $680,235 | |
$364,970 | -$74,289 | $167,808 | $48,651 | $51,416 | $558,556 | |
$364,970 | -$162,948 | $135,916 | $57,381 | $57,952 | $453,271 | |
$364,970 | -$248,910 | $112,891 | $66,356 | $64,718 | $360,026 | |
$364,896 | -$269,995 | $88,667 | $75,054 | $66,626 | $325,248 | |
Totals: | $2,919,686 | $405,626 | $728,014 | $286,419 | $328,773 | $4,668,518 |
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