The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Olathe, Kansas Rental Property 5 Property
Bought in Month 452
We have a Rule that has you buying the Typical 25% Down Payment Olathe, Kansas Rental Property 5 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 452 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Olathe, Kansas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $1,013,942.14 purchase price that means you need to have $253,485.54 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($10,139.42) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $253,485.54 |
Rent Ready Costs | $0 |
Closing Costs | $10,139.42 |
Seller Concessions | $0 |
Total Cost To Close: | $263,624.96 |
The monthly rent on this Property is $6,649.07 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$30,493 | $36,016 | $0 | $0 | $3,403 | $69,912 | |
$30,493 | $5,619 | $18,204 | $3,313 | $5,913 | $63,542 | |
$30,493 | -$2,723 | $13,459 | $4,197 | $6,580 | $52,006 | |
$30,493 | -$15,328 | $9,919 | $5,330 | $7,419 | $37,832 | |
$30,487 | -$18,494 | $7,408 | $6,271 | $7,764 | $33,436 | |
Totals: | $152,460 | $5,090 | $48,989 | $19,111 | $31,079 | $256,729 |
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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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
- 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
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports