The Real Estate Financial Planner Blueprint™
03 1 5% Down Primary Then 9 20% Down Rental Properties
Purchased Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 8 Property
Bought in Month 818
We have a Rule that has you buying the Typical 20% Down Payment Highlands Ranch, 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 818 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $5,331,902.67 purchase price that means you need to have $1,066,380.53 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($53,319.03) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,066,380.53 |
Rent Ready Costs | $0 |
Closing Costs | $53,319.03 |
Seller Concessions | $0 |
Total Cost To Close: | $1,119,699.56 |
The monthly rent on this Property is $22,781.82 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$160,352 | $0 | $0 | $0 | $4,716 | $165,068 | |
$160,352 | $182,070 | $0 | $0 | $6,859 | $349,280 | |
$160,352 | $179,706 | $0 | $0 | $6,838 | $346,896 | |
$160,352 | $18,957 | $113,913 | $16,142 | $20,227 | $329,590 | |
$160,352 | -$13,280 | $89,180 | $19,322 | $22,859 | $278,433 | |
$160,352 | -$52,086 | $71,236 | $22,789 | $25,697 | $227,987 | |
$160,352 | -$81,849 | $59,837 | $25,903 | $28,291 | $192,534 | |
$160,352 | -$114,458 | $52,151 | $28,656 | $30,528 | $157,229 | |
$160,319 | -$132,459 | $39,602 | $32,975 | $31,811 | $132,249 | |
Totals: | $1,443,132 | -$13,399 | $425,919 | $145,786 | $177,828 | $2,179,266 |
* 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 $15,000 and a Ideal Target Monthly Income in Retirement™ of $23,000 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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports