The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment San Antonio, Texas Rental Property 5 Property
Bought in Month 396
We have a Rule that has you buying the Typical 25% Down Payment San Antonio, Texas Rental Property 5 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 396 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment San Antonio, Texas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $689,992.84 purchase price that means you need to have $172,498.21 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($6,899.93) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $172,498.21 |
Rent Ready Costs | $0 |
Closing Costs | $6,899.93 |
Seller Concessions | $0 |
Total Cost To Close: | $179,398.14 |
The monthly rent on this Property is $4,861.68 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$20,751 | $0 | $0 | $0 | $2,141 | $22,892 | |
$20,751 | $4,039 | $12,784 | $2,200 | $4,260 | $44,034 | |
$20,751 | -$412 | $9,662 | $2,739 | $4,673 | $37,413 | |
$20,751 | -$6,455 | $7,465 | $3,352 | $5,134 | $30,247 | |
$20,751 | -$13,856 | $5,804 | $4,082 | $5,681 | $22,462 | |
$20,747 | -$11,589 | $5,041 | $4,267 | $5,567 | $24,034 | |
Totals: | $124,501 | -$28,272 | $40,755 | $16,640 | $27,457 | $181,081 |
* 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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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