The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Amarillo, Texas Rental Property 10 Property
Bought in Month 445
We have a Rule that has you buying the Typical 20% Down Payment Amarillo, Texas 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 445 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Amarillo, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $500,380.71 purchase price that means you need to have $100,076.14 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($5,003.81) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $100,076.14 |
Rent Ready Costs | $0 |
Closing Costs | $5,003.81 |
Seller Concessions | $0 |
Total Cost To Close: | $105,079.95 |
The monthly rent on this Property is $3,918.11 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$15,048 | $24,751 | $0 | $0 | $1,732 | $41,532 | |
$15,048 | $25,165 | $0 | $0 | $1,736 | $41,949 | |
$15,048 | $9,746 | $11,861 | $1,053 | $2,887 | $40,595 | |
$15,048 | $7,317 | $9,765 | $1,619 | $3,063 | $36,813 | |
$15,048 | $4,654 | $7,986 | $1,877 | $3,276 | $32,841 | |
$15,048 | $2,221 | $6,798 | $2,112 | $3,471 | $29,651 | |
$15,048 | -$517 | $5,788 | $2,378 | $3,690 | $26,387 | |
$15,048 | -$3,599 | $4,927 | $2,676 | $3,937 | $22,989 | |
$15,048 | -$5,282 | $4,546 | $2,839 | $4,071 | $21,223 | |
$15,045 | -$4,169 | $3,717 | $3,095 | $4,082 | $21,770 | |
Totals: | $150,482 | $60,286 | $55,387 | $17,648 | $31,946 | $315,749 |
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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports