The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Pearland, Texas Rental Property 9 Property
Bought in Month 615
We have a Rule that has you buying the Typical 25% Down Payment Pearland, 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 615 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Pearland, Texas Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,443,604.02 purchase price that means you need to have $360,901.01 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($14,436.04) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $360,901.01 |
Rent Ready Costs | $0 |
Closing Costs | $14,436.04 |
Seller Concessions | $0 |
Total Cost To Close: | $375,337.05 |
The monthly rent on this Property is $10,410.67 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$43,415 | $0 | $0 | $0 | $4,711 | $48,126 | |
$43,415 | $52,899 | $0 | $0 | $5,705 | $102,018 | |
$43,415 | $50,448 | $0 | $0 | $5,683 | $99,546 | |
$43,415 | $10,344 | $27,688 | $4,479 | $9,085 | $95,011 | |
$43,415 | $1,244 | $22,497 | $5,270 | $9,667 | $82,093 | |
$43,415 | -$2,680 | $19,774 | $5,830 | $10,102 | $76,441 | |
$43,415 | -$10,549 | $17,436 | $6,434 | $10,539 | $67,274 | |
$43,415 | -$16,075 | $15,520 | $7,048 | $11,005 | $60,913 | |
$43,415 | -$26,749 | $12,891 | $8,150 | $11,835 | $49,541 | |
$43,406 | -$26,931 | $10,547 | $8,928 | $11,873 | $47,823 | |
Totals: | $434,141 | $31,950 | $126,353 | $46,140 | $90,203 | $728,786 |
* 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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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
- 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
- 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
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports