The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 10 Property
Bought in Month 1034
We have a Rule that has you buying the Typical 20% Down Payment Murfreesboro, Tennessee 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 1034 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $4,582,750.54 purchase price that means you need to have $916,550.11 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($45,827.51) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $916,550.11 |
Rent Ready Costs | $0 |
Closing Costs | $45,827.51 |
Seller Concessions | $0 |
Total Cost To Close: | $962,377.61 |
The monthly rent on this Property is $25,410.55 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$137,822 | $180,743 | $0 | $0 | $9,496 | $328,060 | |
$137,822 | $182,074 | $0 | $0 | $9,508 | $329,403 | |
$137,822 | $177,444 | $0 | $0 | $9,467 | $324,732 | |
$137,822 | $178,100 | $0 | $0 | $9,473 | $325,395 | |
$137,822 | $177,444 | $0 | $0 | $9,467 | $324,732 | |
$137,822 | $177,444 | $0 | $0 | $9,467 | $324,732 | |
$137,822 | $177,444 | $0 | $0 | $9,467 | $324,732 | |
$137,822 | $177,444 | $0 | $0 | $9,467 | $324,732 | |
$137,822 | $37,651 | $101,246 | $13,536 | $20,650 | $310,905 | |
$137,794 | -$90,861 | $34,038 | $28,342 | $30,931 | $140,244 | |
Totals: | $1,378,188 | $1,374,925 | $135,284 | $41,878 | $127,392 | $3,057,668 |
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
- 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
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- 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
- Final Month Summary
Reports