The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Omaha, Nebraska Rental Property 5 Property
Bought in Month 395
We have a Rule that has you buying the Typical 25% 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 25% Down Payment Omaha, Nebraska Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $630,911.64 purchase price that means you need to have $157,727.91 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 | $157,727.91 |
Rent Ready Costs | $0 |
Closing Costs | $6,309.12 |
Seller Concessions | $0 |
Total Cost To Close: | $164,037.03 |
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 | $4,138 | $11,950 | $1,977 | $3,793 | $40,831 | |
$18,974 | -$210 | $9,203 | $2,426 | $4,131 | $34,524 | |
$18,974 | -$4,606 | $7,315 | $2,903 | $4,493 | $29,079 | |
$18,974 | -$8,934 | $6,038 | $3,374 | $4,849 | $24,300 | |
$18,970 | -$11,091 | $4,610 | $3,902 | $5,011 | $21,403 | |
Totals: | $113,840 | -$20,703 | $39,115 | $14,582 | $24,165 | $171,000 |
* 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
- 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
- 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