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 10 Property
Bought in Month 1124
We have a Rule that has you buying the Typical 25% Down Payment Sandy Springs, Georgia Rental Property 10 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 1124 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $11,327,830.14 purchase price that means you need to have $2,831,957.54 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($113,278.30) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $2,831,957.54 |
Rent Ready Costs | $0 |
Closing Costs | $113,278.30 |
Seller Concessions | $0 |
Total Cost To Close: | $2,945,235.84 |
The monthly rent on this Property is $49,244.94 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$340,673 | $320,639 | $0 | $0 | $21,354 | $682,667 | |
$340,673 | $309,045 | $0 | $0 | $21,251 | $670,969 | |
$340,673 | $320,639 | $0 | $0 | $21,354 | $682,667 | |
$340,673 | $311,599 | $0 | $0 | $21,274 | $673,546 | |
$340,673 | $315,454 | $0 | $0 | $21,308 | $677,436 | |
$340,673 | -$18,664 | $213,202 | $35,673 | $48,268 | $619,152 | |
$340,673 | -$83,389 | $168,922 | $42,805 | $53,677 | $522,688 | |
$340,673 | -$191,585 | $128,880 | $52,905 | $61,189 | $392,062 | |
$340,673 | -$271,119 | $106,710 | $61,332 | $67,551 | $305,147 | |
$340,604 | -$292,217 | $82,764 | $70,057 | $69,922 | $271,130 | |
Totals: | $3,406,662 | $720,403 | $700,478 | $262,772 | $407,150 | $5,497,463 |
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