The Real Estate Financial Planner Blueprint™
29 Arlington, Texas Nomad™ Starting with $0
Purchased Arlington, Texas Nomad™ Property - $0 Start 7 Property
Bought in Month 661
We have a Rule that has you buying the Arlington, Texas Nomad™ Property - $0 Start 7 Property even if your Account balance in the All-In-One Account Earning 7%/year, Start with $0 Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year, Start with $0 Account from the start of the Scenario to Month 661 after we've adjusted for all the income and expenses for the entire month.
To purchase the Arlington, Texas Nomad™ Property - $0 Start 7 Property, we're assuming you're getting a 5% down payment loan. With a $1,465,391.81 purchase price that means you need to have $73,269.59 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($14,653.92) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $73,269.59 |
Rent Ready Costs | $0 |
Closing Costs | $14,653.92 |
Seller Concessions | $0 |
Total Cost To Close: | $87,923.51 |
Since this is a Nomad™ Property, you are buying it, moving in and living there for at least a year before renting it.
You are moving into this property, so you are not collecting any rent on this property yet.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$44,070 | $55,776 | $0 | $0 | $5,215 | $105,061 | |
$44,070 | $56,044 | $0 | $0 | $5,217 | $105,332 | |
$44,070 | $55,776 | $0 | $3,734 | $5,215 | $108,795 | |
$44,070 | -$2,543 | $31,424 | $5,005 | $9,881 | $87,837 | |
$44,070 | -$16,509 | $25,431 | $5,977 | $10,762 | $69,732 | |
$44,070 | -$32,604 | $19,067 | $7,609 | $12,309 | $50,451 | |
$44,061 | $0 | $14,225 | $0 | $12,868 | $71,154 | |
Totals: | $308,482 | $115,940 | $90,147 | $22,325 | $61,467 | $598,361 |
* 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports