The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Sandy Springs, Georgia Rental Property 7 Property
Bought in Month 924
We have a Rule that has you buying the Typical 25% Down Payment Sandy Springs, Georgia Rental Property 7 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 924 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Sandy Springs, Georgia Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $6,921,384.62 purchase price that means you need to have $1,730,346.16 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($69,213.85) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,730,346.16 |
Rent Ready Costs | $0 |
Closing Costs | $69,213.85 |
Seller Concessions | $0 |
Total Cost To Close: | $1,799,560 |
The monthly rent on this Property is $30,089.01 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$208,154 | $195,903 | $0 | $0 | $13,047 | $417,104 | |
$208,154 | $188,819 | $0 | $0 | $12,984 | $409,957 | |
$208,154 | $195,903 | $0 | $0 | $13,047 | $417,104 | |
$208,154 | -$23,092 | $124,263 | $22,617 | $30,076 | $362,017 | |
$208,154 | -$79,690 | $91,008 | $28,863 | $34,813 | $283,147 | |
$208,154 | -$142,389 | $69,435 | $35,673 | $39,969 | $210,842 | |
$208,112 | -$174,971 | $50,570 | $42,805 | $42,717 | $169,232 | |
Totals: | $1,457,033 | $160,483 | $335,276 | $129,957 | $186,653 | $2,269,403 |
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
- 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
- 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
- Final Month Summary
Reports