The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Waterbury, Connecticut Rental Property 9 Property
Bought in Month 550
We have a Rule that has you buying the Typical 20% Down Payment Waterbury, Connecticut Rental Property 9 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 550 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Waterbury, Connecticut Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $761,152.26 purchase price that means you need to have $152,230.45 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($7,611.52) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $152,230.45 |
Rent Ready Costs | $0 |
Closing Costs | $7,611.52 |
Seller Concessions | $0 |
Total Cost To Close: | $159,841.97 |
The monthly rent on this Property is $6,089.53 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$22,891 | $32,954 | $0 | $0 | $3,091 | $58,936 | |
$22,891 | $33,592 | $0 | $0 | $3,097 | $59,579 | |
$22,891 | $33,592 | $0 | $0 | $3,097 | $59,579 | |
$22,891 | $7,446 | $15,309 | $2,409 | $5,075 | $53,130 | |
$22,891 | $1,727 | $11,551 | $2,963 | $5,533 | $44,665 | |
$22,891 | -$1,822 | $9,703 | $3,367 | $5,873 | $40,012 | |
$22,891 | -$5,936 | $8,150 | $3,828 | $6,259 | $35,192 | |
$22,891 | -$11,249 | $7,103 | $4,234 | $6,585 | $29,565 | |
$22,886 | -$11,176 | $5,653 | $4,707 | $6,678 | $28,749 | |
Totals: | $206,013 | $79,128 | $57,470 | $21,508 | $45,288 | $409,407 |
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
- Paid Off Mortgage
- 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
- 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
- Paid Off Mortgage
- Final Month Summary
Reports