The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment The Woodlands, Texas Rental Property 9 Property
Bought in Month 973
We have a Rule that has you buying the Typical 25% Down Payment The Woodlands, 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 973 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment The Woodlands, Texas Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $4,923,339.48 purchase price that means you need to have $1,230,834.87 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($49,233.39) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,230,834.87 |
Rent Ready Costs | $0 |
Closing Costs | $49,233.39 |
Seller Concessions | $0 |
Total Cost To Close: | $1,280,068.26 |
The monthly rent on this Property is $28,770.31 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$148,064 | $0 | $0 | $0 | $14,270 | $162,334 | |
$148,064 | $126,018 | $0 | $0 | $16,976 | $291,058 | |
$148,064 | $129,790 | $0 | $0 | $17,009 | $294,864 | |
$148,064 | $126,769 | $0 | $0 | $16,982 | $291,815 | |
$148,064 | $131,312 | $0 | $0 | $17,023 | $296,399 | |
$148,064 | -$10,067 | $96,835 | $14,979 | $28,333 | $278,144 | |
$148,064 | -$50,015 | $73,187 | $18,650 | $31,058 | $220,944 | |
$148,064 | -$76,809 | $59,652 | $21,888 | $33,537 | $186,332 | |
$148,064 | -$110,556 | $50,174 | $25,064 | $35,902 | $148,648 | |
$148,034 | -$132,530 | $35,971 | $30,448 | $38,130 | $120,054 | |
Totals: | $1,480,614 | $133,912 | $315,818 | $111,030 | $249,220 | $2,290,594 |
* 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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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
- 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
- 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
- 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
- Final Month Summary
Reports