The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Allentown, Pennsylvania Rental Property 10 Property
Bought in Month 794
We have a Rule that has you buying the Typical 25% Down Payment Allentown, Pennsylvania Rental Property 10 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 794 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Allentown, Pennsylvania Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $1,537,732.16 purchase price that means you need to have $384,433.04 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($15,377.32) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $384,433.04 |
Rent Ready Costs | $0 |
Closing Costs | $15,377.32 |
Seller Concessions | $0 |
Total Cost To Close: | $399,810.36 |
The monthly rent on this Property is $10,737.02 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$46,246 | $72,447 | $0 | $0 | $4,452 | $123,145 | |
$46,246 | $71,598 | $0 | $0 | $4,444 | $122,288 | |
$46,246 | $69,642 | $0 | $0 | $4,427 | $120,315 | |
$46,246 | $69,642 | $0 | $0 | $4,427 | $120,315 | |
$46,246 | $69,642 | $0 | $0 | $4,427 | $120,315 | |
$46,246 | $69,642 | $0 | $0 | $4,427 | $120,315 | |
$46,246 | $69,642 | $0 | $0 | $4,427 | $120,315 | |
$46,246 | $30,485 | $33,134 | $4,356 | $7,733 | $121,954 | |
$46,246 | $25,485 | $30,245 | $4,678 | $7,960 | $114,613 | |
$46,236 | -$12,641 | $11,235 | $9,510 | $11,010 | $65,350 | |
Totals: | $462,448 | $535,585 | $74,614 | $18,544 | $57,734 | $1,148,925 |
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
- 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
- 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
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports