The Real Estate Financial Planner Blueprint™
29 Beaverton, Oregon Nomad™ Starting with $0
Purchased Beaverton, Oregon Nomad™ Property - $0 Start 9 Property
Bought in Month 1112
We have a Rule that has you buying the Beaverton, Oregon Nomad™ Property - $0 Start 9 Property even if your Account balance in the All-In-One Account Earning 7%/year, Start with $0 Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year, Start with $0 Account from the start of the Scenario to Month 1112 after we've adjusted for all the income and expenses for the entire month.
To purchase the Beaverton, Oregon Nomad™ Property - $0 Start 9 Property, we're assuming you're getting a 5% down payment loan. With a $8,062,591.44 purchase price that means you need to have $403,129.57 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($80,625.91) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $403,129.57 |
Rent Ready Costs | $0 |
Closing Costs | $80,625.91 |
Seller Concessions | $0 |
Total Cost To Close: | $483,755.49 |
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 |
---|---|---|---|---|---|---|
$242,474 | $353,321 | $0 | $0 | $14,334 | $610,130 | |
$242,474 | $349,793 | $0 | $0 | $14,303 | $606,570 | |
$242,474 | $361,656 | $0 | $0 | $14,408 | $618,539 | |
$242,474 | $348,622 | $0 | $0 | $14,292 | $605,389 | |
$242,474 | $356,876 | $0 | $0 | $14,366 | $613,716 | |
$242,474 | $348,622 | $0 | $0 | $14,292 | $605,389 | |
$242,474 | $348,622 | $0 | $16,703 | $14,292 | $622,092 | |
$242,474 | -$58,848 | $130,010 | $34,973 | $46,890 | $395,499 | |
$242,425 | $0 | $78,264 | $0 | $57,452 | $378,141 | |
Totals: | $2,182,219 | $2,408,665 | $208,273 | $51,676 | $204,629 | $5,055,463 |
* 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 $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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Final Month Summary
Reports