The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Carrollton, Texas Rental Property 8 Property
Bought in Month 461
We have a Rule that has you buying the Typical 25% Down Payment Carrollton, Texas Rental Property 8 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 461 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Carrollton, Texas Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $1,157,318.80 purchase price that means you need to have $289,329.70 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($11,573.19) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $289,329.70 |
Rent Ready Costs | $0 |
Closing Costs | $11,573.19 |
Seller Concessions | $0 |
Total Cost To Close: | $300,902.89 |
The monthly rent on this Property is $8,835.93 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$34,805 | $55,237 | $0 | $0 | $3,871 | $93,913 | |
$34,805 | $21,007 | $21,919 | $3,627 | $6,609 | $87,967 | |
$34,805 | $16,621 | $17,698 | $4,288 | $7,125 | $80,537 | |
$34,805 | $9,468 | $14,933 | $4,898 | $7,573 | $71,677 | |
$34,805 | $3,358 | $12,962 | $5,472 | $8,001 | $64,598 | |
$34,805 | -$1,341 | $11,537 | $5,994 | $8,397 | $59,393 | |
$34,805 | -$8,659 | $10,014 | $6,697 | $8,921 | $51,779 | |
$34,798 | -$6,900 | $8,456 | $7,157 | $8,842 | $52,353 | |
Totals: | $278,434 | $88,791 | $97,519 | $38,133 | $59,339 | $562,217 |
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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports