The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Jersey City, New Jersey Rental Property 1 Property
Bought in Month 133
We have a Rule that has you buying the Typical 25% Down Payment Jersey City, New Jersey Rental Property 1 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 133 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Jersey City, New Jersey Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $753,535.39 purchase price that means you need to have $188,383.85 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($7,535.35) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $188,383.85 |
Rent Ready Costs | $0 |
Closing Costs | $7,535.35 |
Seller Concessions | $0 |
Total Cost To Close: | $195,919.20 |
The monthly rent on this Property is $8,432.89 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$22,657 | $33,220 | $5,506 | $4,660 | $5,411 | $71,454 | |
Totals: | $22,657 | $33,220 | $5,506 | $4,660 | $5,411 | $71,454 |
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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- 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
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports