The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Manchester, New Hampshire Rental Property 7 Property
Bought in Month 526
We have a Rule that has you buying the Typical 25% Down Payment Manchester, New Hampshire Rental Property 7 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 526 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Manchester, New Hampshire Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,255,350.09 purchase price that means you need to have $313,837.52 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($12,553.50) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $313,837.52 |
Rent Ready Costs | $0 |
Closing Costs | $12,553.50 |
Seller Concessions | $0 |
Total Cost To Close: | $326,391.02 |
The monthly rent on this Property is $7,366.29 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$37,753 | $0 | $0 | $0 | $2,515 | $40,269 | |
$37,753 | $47,274 | $0 | $0 | $3,215 | $88,242 | |
$37,753 | $7,115 | $22,609 | $4,092 | $6,291 | $77,860 | |
$37,753 | $238 | $17,578 | $4,983 | $6,978 | $67,531 | |
$37,753 | -$7,194 | $14,509 | $5,791 | $7,589 | $58,449 | |
$37,753 | -$14,393 | $12,793 | $6,391 | $8,029 | $50,573 | |
$37,753 | -$19,902 | $11,316 | $7,035 | $8,520 | $44,723 | |
$37,746 | -$20,104 | $9,172 | $7,764 | $8,605 | $43,183 | |
Totals: | $302,019 | -$6,966 | $87,977 | $36,056 | $51,742 | $470,829 |
* 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 $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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- 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