The Real Estate Financial Planner Blueprint™
03 1 5% Down Primary Then 9 20% Down Rental Properties
Purchased Typical 20% Down Payment Sandy Springs, Georgia Rental Property 9 Property
Bought in Month 1114
We have a Rule that has you buying the Typical 20% Down Payment Sandy Springs, Georgia 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 1114 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Sandy Springs, Georgia Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $11,052,207.78 purchase price that means you need to have $2,210,441.56 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($110,522.08) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $2,210,441.56 |
Rent Ready Costs | $0 |
Closing Costs | $110,522.08 |
Seller Concessions | $0 |
Total Cost To Close: | $2,320,963.63 |
The monthly rent on this Property is $48,046.74 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$332,384 | $0 | $0 | $0 | $16,249 | $348,632 | |
$332,384 | $304,014 | $0 | $0 | $20,756 | $657,154 | |
$332,384 | $302,766 | $0 | $0 | $20,745 | $655,895 | |
$332,384 | $301,522 | $0 | $0 | $20,734 | $654,640 | |
$332,384 | $310,298 | $0 | $0 | $20,812 | $663,494 | |
$332,384 | -$49,657 | $229,874 | $34,125 | $48,939 | $595,665 | |
$332,384 | -$106,267 | $189,246 | $39,366 | $53,247 | $507,976 | |
$332,384 | -$199,722 | $142,791 | $48,416 | $60,723 | $384,592 | |
$332,384 | -$279,359 | $116,769 | $56,127 | $67,094 | $293,014 | |
$332,317 | -$338,092 | $82,089 | $68,352 | $72,683 | $217,349 | |
Totals: | $3,323,772 | $245,501 | $760,768 | $246,387 | $401,983 | $4,978,412 |
* 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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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
- 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
- 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
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Final Month Summary
Reports