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 8 Property
Bought in Month 842
We have a Rule that has you buying the Typical 25% Down Payment Sugar Land, Texas Rental Property 8 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 842 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 8 Property, we're assuming you're getting a 25% down payment loan. With a $3,020,145.57 purchase price that means you need to have $755,036.39 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($30,201.46) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $755,036.39 |
Rent Ready Costs | $0 |
Closing Costs | $30,201.46 |
Seller Concessions | $0 |
Total Cost To Close: | $785,237.85 |
The monthly rent on this Property is $18,335.28 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$90,828 | $87,889 | $0 | $0 | $10,254 | $188,971 | |
$90,828 | $88,850 | $0 | $0 | $10,263 | $189,940 | |
$90,828 | $85,509 | $0 | $0 | $10,233 | $186,570 | |
$90,828 | $85,509 | $0 | $0 | $10,233 | $186,570 | |
$90,828 | -$7,567 | $51,886 | $10,215 | $17,976 | $163,338 | |
$90,828 | -$38,142 | $37,762 | $13,100 | $20,125 | $123,673 | |
$90,828 | -$62,137 | $30,108 | $15,643 | $22,045 | $96,486 | |
$90,809 | -$76,097 | $22,066 | $18,678 | $23,162 | $78,618 | |
Totals: | $726,604 | $163,813 | $141,822 | $57,636 | $124,291 | $1,214,166 |
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