The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Omaha, Nebraska Rental Property 9 Property
Bought in Month 758
We have a Rule that has you buying the Typical 20% Down Payment Omaha, Nebraska 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 758 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 9 Property, we're assuming you're getting a 20% down payment loan. With a $1,542,746.57 purchase price that means you need to have $308,549.31 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($15,427.47) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $308,549.31 |
Rent Ready Costs | $0 |
Closing Costs | $15,427.47 |
Seller Concessions | $0 |
Total Cost To Close: | $323,976.78 |
The monthly rent on this Property is $10,591.64 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$46,397 | $53,256 | $0 | $0 | $5,602 | $105,255 | |
$46,397 | $53,530 | $0 | $0 | $5,605 | $105,531 | |
$46,397 | $53,256 | $0 | $0 | $5,602 | $105,255 | |
$46,397 | $53,256 | $0 | $0 | $5,602 | $105,255 | |
$46,397 | $4,784 | $32,740 | $4,694 | $9,480 | $98,094 | |
$46,397 | -$4,622 | $25,717 | $5,604 | $10,233 | $83,329 | |
$46,397 | -$17,927 | $19,404 | $6,893 | $11,297 | $66,064 | |
$46,397 | -$31,740 | $15,242 | $8,230 | $12,402 | $50,531 | |
$46,387 | -$37,066 | $11,459 | $9,541 | $12,828 | $43,149 | |
Totals: | $417,559 | $126,728 | $104,562 | $34,962 | $78,653 | $762,463 |
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 $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
- 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
- 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
- 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