The Real Estate Financial Planner Blueprint™
01 Nomad™ Earn 10% More Income from Job
Purchased Typical Winston-Salem, North Carolina Nomad™ Property 1 Property
Bought in Month 18
We have a Rule that has you buying the Typical Winston-Salem, North Carolina Nomad™ 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 18 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical Winston-Salem, North Carolina Nomad™ Property 1 Property, we're assuming you're getting a 5% down payment loan. With a $210,417.28 purchase price that means you need to have $10,520.86 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($2,104.17) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $10,520.86 |
Rent Ready Costs | $0 |
Closing Costs | $2,104.17 |
Seller Concessions | $0 |
Total Cost To Close: | $12,625.04 |
Since this is a Nomad™ Property, you are buying it, moving in and living there for at least a year before renting it.
You are moving into this property, so you are not collecting any rent on this property yet.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$6,327 | $0 | $2,043 | $0 | $1,512 | $9,881 | |
Totals: | $6,327 | $0 | $2,043 | $0 | $1,512 | $9,881 |
* 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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Final Month Summary
Reports