The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Lewisville, Texas Rental Property 7 Property
Bought in Month 561
We have a Rule that has you buying the Typical 25% Down Payment Lewisville, Texas Rental Property 7 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 561 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Lewisville, Texas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,454,219.22 purchase price that means you need to have $363,554.81 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($14,542.19) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $363,554.81 |
Rent Ready Costs | $0 |
Closing Costs | $14,542.19 |
Seller Concessions | $0 |
Total Cost To Close: | $378,097 |
The monthly rent on this Property is $10,002.51 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$43,734 | $56,077 | $0 | $0 | $4,898 | $104,709 | |
$43,734 | $57,122 | $0 | $0 | $4,908 | $105,764 | |
$43,734 | $12,057 | $26,943 | $4,636 | $8,397 | $95,767 | |
$43,734 | $4,090 | $21,213 | $5,591 | $9,127 | $83,755 | |
$43,734 | -$8,648 | $16,597 | $6,775 | $10,007 | $68,466 | |
$43,734 | -$16,674 | $14,271 | $7,625 | $10,649 | $59,606 | |
$43,725 | -$21,045 | $10,625 | $8,994 | $11,161 | $53,460 | |
Totals: | $306,130 | $82,980 | $89,649 | $33,621 | $59,147 | $571,527 |
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
- 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
- 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
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports