The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Lewisville, Texas Rental Property 10 Property
Bought in Month 781
We have a Rule that has you buying the Typical 20% Down Payment Lewisville, 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 781 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Lewisville, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $2,500,224.46 purchase price that means you need to have $500,044.89 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($25,002.24) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $500,044.89 |
Rent Ready Costs | $0 |
Closing Costs | $25,002.24 |
Seller Concessions | $0 |
Total Cost To Close: | $525,047.14 |
The monthly rent on this Property is $17,197.21 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$75,192 | $96,406 | $0 | $0 | $8,421 | $180,018 | |
$75,192 | $98,203 | $0 | $0 | $8,437 | $181,831 | |
$75,192 | $95,069 | $0 | $0 | $8,409 | $178,670 | |
$75,192 | $100,018 | $0 | $0 | $8,453 | $183,662 | |
$75,192 | $18,614 | $55,052 | $7,403 | $14,525 | $170,787 | |
$75,192 | $8,028 | $43,975 | $8,732 | $15,651 | $151,578 | |
$75,192 | -$8,721 | $34,083 | $10,529 | $17,152 | $128,234 | |
$75,192 | -$24,046 | $30,106 | $11,534 | $17,938 | $110,724 | |
$75,192 | -$47,160 | $23,648 | $13,772 | $19,787 | $85,239 | |
$75,176 | -$46,552 | $18,570 | $15,463 | $20,179 | $82,836 | |
Totals: | $751,902 | $289,857 | $205,434 | $67,433 | $138,953 | $1,453,579 |
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
- 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
- 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
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports