The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Omaha, Nebraska Rental Property 10 Property
Bought in Month 674
We have a Rule that has you buying the Typical 25% Down Payment Omaha, Nebraska Rental Property 10 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 674 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $1,254,394.14 purchase price that means you need to have $313,598.54 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($12,543.94) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $313,598.54 |
Rent Ready Costs | $0 |
Closing Costs | $12,543.94 |
Seller Concessions | $0 |
Total Cost To Close: | $326,142.48 |
The monthly rent on this Property is $8,611.97 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$37,725 | $45,325 | $0 | $0 | $4,573 | $87,623 | |
$37,725 | $45,552 | $0 | $0 | $4,575 | $87,852 | |
$37,725 | $43,748 | $0 | $0 | $4,559 | $86,032 | |
$37,725 | $43,302 | $0 | $0 | $4,555 | $85,582 | |
$37,725 | $6,200 | $23,758 | $3,931 | $7,523 | $79,137 | |
$37,725 | $291 | $19,671 | $4,557 | $7,996 | $70,240 | |
$37,725 | -$5,107 | $16,914 | $5,129 | $8,428 | $63,088 | |
$37,725 | -$14,501 | $13,486 | $6,124 | $9,180 | $52,013 | |
$37,725 | -$21,756 | $11,596 | $6,893 | $9,760 | $44,217 | |
$37,717 | -$23,820 | $9,165 | $7,758 | $9,925 | $40,745 | |
Totals: | $377,239 | $119,233 | $94,590 | $34,391 | $71,075 | $696,528 |
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
- 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
- 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