The Real Estate Financial Planner Blueprint™
03 1 5% Down Primary Then 9 20% Down Rental Properties
Purchased Typical 20% Down Payment Omaha, Nebraska Rental Property 5 Property
Bought in Month 395
We have a Rule that has you buying the Typical 20% Down Payment Omaha, Nebraska 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 395 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Omaha, Nebraska Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $630,911.64 purchase price that means you need to have $126,182.33 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($6,309.12) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $126,182.33 |
Rent Ready Costs | $0 |
Closing Costs | $6,309.12 |
Seller Concessions | $0 |
Total Cost To Close: | $132,491.44 |
The monthly rent on this Property is $4,331.49 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$18,974 | $0 | $0 | $0 | $1,888 | $20,862 | |
$18,974 | $3,041 | $13,344 | $1,924 | $3,891 | $41,175 | |
$18,974 | -$1,527 | $10,068 | $2,367 | $4,257 | $34,139 | |
$18,974 | -$8,388 | $7,521 | $2,932 | $4,715 | $25,754 | |
$18,974 | -$15,164 | $5,506 | $3,687 | $5,347 | $18,351 | |
$18,970 | -$14,269 | $4,686 | $3,902 | $5,266 | $18,555 | |
Totals: | $113,840 | -$36,306 | $41,126 | $14,812 | $25,364 | $158,836 |
* 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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- 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