The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Sugar Land, Texas Rental Property 5 Property
Bought in Month 597
We have a Rule that has you buying the Typical 25% Down Payment Sugar Land, 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 597 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Sugar Land, Texas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $1,651,712.82 purchase price that means you need to have $412,928.21 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($16,517.13) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $412,928.21 |
Rent Ready Costs | $0 |
Closing Costs | $16,517.13 |
Seller Concessions | $0 |
Total Cost To Close: | $429,445.33 |
The monthly rent on this Property is $10,027.53 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$49,674 | $48,072 | $0 | $0 | $5,609 | $103,354 | |
$49,674 | $48,597 | $0 | $0 | $5,613 | $103,884 | |
$49,674 | -$10,567 | $25,498 | $6,075 | $10,184 | $80,863 | |
$49,674 | -$25,862 | $18,851 | $7,695 | $11,408 | $61,765 | |
$49,664 | -$40,200 | $12,068 | $10,215 | $12,717 | $44,463 | |
Totals: | $248,358 | $20,039 | $56,417 | $23,985 | $45,531 | $394,329 |
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
- 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Final Month Summary
Reports