The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Grand Prairie, Texas Rental Property 10 Property
Bought in Month 974
We have a Rule that has you buying the Typical 20% Down Payment Grand Prairie, 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 974 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Grand Prairie, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $3,132,831.40 purchase price that means you need to have $626,566.28 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($31,328.31) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $626,566.28 |
Rent Ready Costs | $0 |
Closing Costs | $31,328.31 |
Seller Concessions | $0 |
Total Cost To Close: | $657,894.59 |
The monthly rent on this Property is $24,226.66 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$94,217 | $142,841 | $0 | $0 | $11,752 | $248,810 | |
$94,217 | $140,285 | $0 | $0 | $11,729 | $246,231 | |
$94,217 | $135,871 | $0 | $0 | $11,690 | $241,778 | |
$94,217 | $135,871 | $0 | $0 | $11,690 | $241,778 | |
$94,217 | $135,871 | $0 | $0 | $11,690 | $241,778 | |
$94,217 | $135,871 | $0 | $0 | $11,690 | $241,778 | |
$94,217 | $135,871 | $0 | $0 | $11,690 | $241,778 | |
$94,217 | $135,871 | $0 | $0 | $11,690 | $241,778 | |
$94,217 | $135,871 | $0 | $0 | $11,690 | $241,778 | |
$94,198 | -$47,546 | $23,269 | $19,375 | $26,364 | $115,659 | |
Totals: | $942,148 | $1,186,674 | $23,269 | $19,375 | $131,677 | $2,303,143 |
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
- 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
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- 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
- Final Month Summary
Reports