The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment New Haven, Connecticut Rental Property 1 Property
Bought in Month 68
We have a Rule that has you buying the Typical 25% Down Payment New Haven, Connecticut 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 68 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment New Haven, Connecticut Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $281,831.03 purchase price that means you need to have $70,457.76 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($2,818.31) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $70,457.76 |
Rent Ready Costs | $0 |
Closing Costs | $2,818.31 |
Seller Concessions | $0 |
Total Cost To Close: | $73,276.07 |
The monthly rent on this Property is $3,089.83 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$8,474 | $9,198 | $2,059 | $1,743 | $2,185 | $23,659 | |
Totals: | $8,474 | $9,198 | $2,059 | $1,743 | $2,185 | $23,659 |
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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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
- 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
- Achieved Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- 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 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports