The Real Estate Financial Planner Blueprint™
29 Gainesville, Florida Nomad™ Starting with $0
Purchased Gainesville, Florida Nomad™ Property - $0 Start 6 Property
Bought in Month 206
We have a Rule that has you buying the Gainesville, Florida Nomad™ Property - $0 Start 6 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 206 after we've adjusted for all the income and expenses for the entire month.
To purchase the Gainesville, Florida Nomad™ Property - $0 Start 6 Property, we're assuming you're getting a 5% down payment loan. With a $432,692.45 purchase price that means you need to have $21,634.62 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($4,326.92) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $21,634.62 |
Rent Ready Costs | $0 |
Closing Costs | $4,326.92 |
Seller Concessions | $0 |
Total Cost To Close: | $25,961.55 |
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 |
---|---|---|---|---|---|---|
$13,013 | $6,800 | $7,164 | $1,836 | $3,055 | $31,868 | |
$13,013 | $6,104 | $6,896 | $1,896 | $3,111 | $31,019 | |
$13,013 | $4,659 | $6,203 | $2,071 | $3,280 | $29,227 | |
$13,013 | $1,526 | $5,483 | $2,297 | $3,486 | $25,805 | |
$13,013 | -$4,332 | $5,006 | $2,479 | $3,911 | $20,076 | |
$13,010 | $0 | $4,200 | $0 | $3,527 | $20,737 | |
$13,013 | $6,800 | $7,164 | $1,836 | $3,055 | $31,868 | |
$13,013 | $6,104 | $6,896 | $1,896 | $3,111 | $31,019 | |
$13,013 | $4,659 | $6,203 | $2,071 | $3,280 | $29,227 | |
$13,013 | $1,526 | $5,483 | $2,297 | $3,486 | $25,805 | |
$13,013 | -$4,332 | $5,006 | $2,479 | $3,911 | $20,076 | |
$13,010 | $0 | $4,200 | $0 | $3,527 | $20,737 | |
Totals: | $156,148 | $29,514 | $69,904 | $21,157 | $40,742 | $317,466 |
* 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