The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Killeen, Texas Rental Property 9 Property
Bought in Month 385
We have a Rule that has you buying the Typical 25% Down Payment Killeen, Texas Rental Property 9 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 385 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Killeen, Texas Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $482,686.39 purchase price that means you need to have $120,671.60 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($4,826.86) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $120,671.60 |
Rent Ready Costs | $0 |
Closing Costs | $4,826.86 |
Seller Concessions | $0 |
Total Cost To Close: | $125,498.46 |
The monthly rent on this Property is $3,785.37 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$14,516 | $0 | $0 | $0 | $1,435 | $15,951 | |
$14,516 | $8,889 | $10,079 | $1,401 | $2,849 | $37,734 | |
$14,516 | $7,478 | $8,557 | $1,593 | $2,997 | $35,142 | |
$14,516 | $5,476 | $7,404 | $1,784 | $3,139 | $32,320 | |
$14,516 | $3,154 | $6,447 | $1,988 | $3,290 | $29,396 | |
$14,516 | $706 | $5,579 | $2,227 | $3,469 | $26,497 | |
$14,516 | -$1,243 | $4,981 | $2,433 | $3,624 | $24,313 | |
$14,516 | -$3,372 | $4,448 | $2,659 | $3,795 | $22,046 | |
$14,516 | -$5,699 | $3,972 | $2,905 | $3,981 | $19,675 | |
$14,513 | -$3,055 | $3,527 | $2,985 | $3,866 | $21,836 | |
Totals: | $145,160 | $12,335 | $54,994 | $19,976 | $32,445 | $264,909 |
* 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 $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
- 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
- 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