The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Allentown, Pennsylvania Rental Property 4 Property
Bought in Month 412
We have a Rule that has you buying the Typical 20% Down Payment Allentown, Pennsylvania 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 412 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Allentown, Pennsylvania Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $600,107.49 purchase price that means you need to have $120,021.50 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($6,001.07) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $120,021.50 |
Rent Ready Costs | $0 |
Closing Costs | $6,001.07 |
Seller Concessions | $0 |
Total Cost To Close: | $126,022.57 |
The monthly rent on this Property is $4,190.18 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$18,048 | $27,397 | $0 | $0 | $1,730 | $47,174 | |
$18,048 | $5,429 | $10,485 | $2,106 | $3,468 | $39,535 | |
$18,048 | -$2,928 | $6,735 | $2,915 | $4,136 | $28,906 | |
$18,044 | -$7,806 | $4,457 | $3,711 | $4,546 | $22,952 | |
Totals: | $72,187 | $22,092 | $21,676 | $8,733 | $13,880 | $138,568 |
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 $5,000 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports