The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Waterbury, Connecticut Rental Property 9 Property
Bought in Month 391
We have a Rule that has you buying the Typical 25% 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 391 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Waterbury, Connecticut Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $514,491.63 purchase price that means you need to have $128,622.91 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($5,144.92) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $128,622.91 |
Rent Ready Costs | $0 |
Closing Costs | $5,144.92 |
Seller Concessions | $0 |
Total Cost To Close: | $133,767.82 |
The monthly rent on this Property is $4,116.14 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$15,473 | $0 | $0 | $0 | $1,702 | $17,175 | |
$15,473 | $7,823 | $10,608 | $1,509 | $3,226 | $38,639 | |
$15,473 | $6,648 | $8,867 | $1,736 | $3,407 | $36,130 | |
$15,473 | $3,422 | $7,576 | $1,963 | $3,569 | $32,004 | |
$15,473 | $2,104 | $6,618 | $2,183 | $3,741 | $30,118 | |
$15,473 | $246 | $5,890 | $2,391 | $3,900 | $27,900 | |
$15,473 | -$2,996 | $5,210 | $2,632 | $4,073 | $24,392 | |
$15,473 | -$5,300 | $4,652 | $2,876 | $4,257 | $21,959 | |
$15,473 | -$7,814 | $4,141 | $3,151 | $4,468 | $19,418 | |
$15,470 | -$5,300 | $3,759 | $3,182 | $4,305 | $21,416 | |
Totals: | $154,725 | -$1,168 | $57,322 | $21,623 | $36,649 | $269,151 |
* 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 $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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports