The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Fall River, Massachusetts Rental Property 9 Property
Bought in Month 664
We have a Rule that has you buying the Typical 25% Down Payment Fall River, Massachusetts 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 664 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Fall River, Massachusetts Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,787,695.67 purchase price that means you need to have $446,923.92 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($17,876.96) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $446,923.92 |
Rent Ready Costs | $0 |
Closing Costs | $17,876.96 |
Seller Concessions | $0 |
Total Cost To Close: | $464,800.87 |
The monthly rent on this Property is $8,332.54 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$53,763 | $61,744 | $0 | $0 | $2,897 | $118,404 | |
$53,763 | $61,527 | $0 | $0 | $2,895 | $118,186 | |
$53,763 | $61,311 | $0 | $0 | $2,893 | $117,967 | |
$53,763 | $8,867 | $33,330 | $5,671 | $7,185 | $108,817 | |
$53,763 | -$1,704 | $26,827 | $6,722 | $7,973 | $93,581 | |
$53,763 | -$9,584 | $22,922 | $7,603 | $8,642 | $83,346 | |
$53,763 | -$18,630 | $19,833 | $8,515 | $9,327 | $72,809 | |
$53,763 | -$31,382 | $16,630 | $9,775 | $10,270 | $59,056 | |
$53,752 | -$34,456 | $13,061 | $11,056 | $10,555 | $53,968 | |
Totals: | $483,857 | $97,694 | $132,604 | $49,343 | $62,637 | $826,135 |
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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports