The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Cary, North Carolina Rental Property 4 Property
Bought in Month 482
We have a Rule that has you buying the Typical 25% Down Payment Cary, North Carolina Rental Property 4 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 482 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Cary, North Carolina Rental Property 4 Property, we're assuming you're getting a 25% down payment loan. With a $1,726,145.94 purchase price that means you need to have $431,536.49 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($17,261.46) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $431,536.49 |
Rent Ready Costs | $0 |
Closing Costs | $17,261.46 |
Seller Concessions | $0 |
Total Cost To Close: | $448,797.94 |
The monthly rent on this Property is $8,240.61 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$51,912 | $62,397 | $0 | $0 | $2,682 | $116,991 | |
$51,912 | $3,277 | $26,984 | $6,286 | $7,430 | $95,890 | |
$51,912 | -$17,095 | $18,383 | $8,490 | $9,098 | $70,789 | |
$51,902 | -$29,968 | $12,612 | $10,675 | $10,071 | $55,292 | |
Totals: | $207,638 | $18,612 | $57,979 | $25,451 | $29,282 | $338,962 |
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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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
- 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
- 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 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