The Real Estate Financial Planner Blueprint™
29 Gainesville, Florida Nomad™ Starting with $0
Purchased Gainesville, Florida Nomad™ Property - $0 Start 5 Property
Bought in Month 175
We have a Rule that has you buying the Gainesville, Florida Nomad™ Property - $0 Start 5 Property even if your Account balance in the All-In-One Account Earning 7%/year, Start with $0 Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year, Start with $0 Account from the start of the Scenario to Month 175 after we've adjusted for all the income and expenses for the entire month.
To purchase the Gainesville, Florida Nomad™ Property - $0 Start 5 Property, we're assuming you're getting a 5% down payment loan. With a $400,881.93 purchase price that means you need to have $20,044.10 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($4,008.82) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $20,044.10 |
Rent Ready Costs | $0 |
Closing Costs | $4,008.82 |
Seller Concessions | $0 |
Total Cost To Close: | $24,052.92 |
Since this is a Nomad™ Property, you are buying it, moving in and living there for at least a year before renting it.
You are moving into this property, so you are not collecting any rent on this property yet.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$12,056 | $4,730 | $6,060 | $1,836 | $2,957 | $27,639 | |
$12,056 | $4,035 | $5,832 | $1,896 | $3,012 | $26,831 | |
$12,056 | $2,545 | $5,247 | $2,071 | $3,181 | $25,101 | |
$12,056 | -$3,550 | $4,638 | $2,297 | $3,627 | $19,068 | |
$12,054 | $0 | $3,891 | $0 | $3,274 | $19,219 | |
$12,056 | $4,730 | $6,060 | $1,836 | $2,957 | $27,639 | |
$12,056 | $4,035 | $5,832 | $1,896 | $3,012 | $26,831 | |
$12,056 | $2,545 | $5,247 | $2,071 | $3,181 | $25,101 | |
$12,056 | -$3,550 | $4,638 | $2,297 | $3,627 | $19,068 | |
$12,054 | $0 | $3,891 | $0 | $3,274 | $19,219 | |
Totals: | $120,556 | $15,520 | $51,335 | $16,199 | $32,104 | $235,715 |
* 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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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
- 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
- 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 Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Achieved 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
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- 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
- Final Month Summary
Reports