The Real Estate Financial Planner Blueprint™
03 1 5% Down Primary Then 9 20% Down Rental Properties
Purchased Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 4 Property
Bought in Month 400
We have a Rule that has you buying the Typical 20% Down Payment Murfreesboro, Tennessee 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 400 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $961,375.05 purchase price that means you need to have $192,275.01 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($9,613.75) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $192,275.01 |
Rent Ready Costs | $0 |
Closing Costs | $9,613.75 |
Seller Concessions | $0 |
Total Cost To Close: | $201,888.76 |
The monthly rent on this Property is $5,330.66 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$28,912 | $0 | $0 | $0 | $1,490 | $30,402 | |
$28,912 | $4,667 | $17,901 | $3,220 | $4,652 | $59,353 | |
$28,912 | -$4,096 | $12,844 | $4,109 | $5,391 | $47,160 | |
$28,912 | -$13,921 | $9,888 | $4,979 | $6,102 | $35,962 | |
$28,907 | -$18,859 | $7,140 | $5,946 | $6,497 | $29,631 | |
Totals: | $144,556 | -$32,209 | $47,774 | $18,254 | $24,133 | $202,508 |
* 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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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
- 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Financial Independence Goal
- 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
- Paid Off Mortgage
- Final Month Summary
Reports