The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Overland Park, Kansas Rental Property 9 Property
Bought in Month 797
We have a Rule that has you buying the Typical 25% Down Payment Overland Park, Kansas 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 797 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Overland Park, Kansas Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $2,678,716.72 purchase price that means you need to have $669,679.18 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($26,787.17) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $669,679.18 |
Rent Ready Costs | $0 |
Closing Costs | $26,787.17 |
Seller Concessions | $0 |
Total Cost To Close: | $696,466.35 |
The monthly rent on this Property is $15,948.98 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$80,560 | $0 | $0 | $0 | $7,113 | $87,673 | |
$80,560 | $82,344 | $0 | $0 | $8,636 | $171,539 | |
$80,560 | $78,589 | $0 | $0 | $8,602 | $167,751 | |
$80,560 | $79,416 | $0 | $0 | $8,610 | $168,586 | |
$80,560 | $5,429 | $54,200 | $7,971 | $14,640 | $162,799 | |
$80,560 | -$5,943 | $44,455 | $9,309 | $15,661 | $144,042 | |
$80,560 | -$16,616 | $37,984 | $10,529 | $16,590 | $129,048 | |
$80,560 | -$40,783 | $30,190 | $12,603 | $18,116 | $100,686 | |
$80,560 | -$55,714 | $25,959 | $14,185 | $19,310 | $84,300 | |
$80,543 | -$64,411 | $19,571 | $16,566 | $20,116 | $72,386 | |
Totals: | $805,581 | $62,312 | $212,359 | $71,164 | $137,394 | $1,288,810 |
* 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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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
- 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
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports