The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Alexandria, Virginia Rental Property 7 Property
Bought in Month 655
We have a Rule that has you buying the Typical 25% Down Payment Alexandria, Virginia Rental Property 7 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 655 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Alexandria, Virginia Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $3,238,102.86 purchase price that means you need to have $809,525.72 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($32,381.03) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $809,525.72 |
Rent Ready Costs | $0 |
Closing Costs | $32,381.03 |
Seller Concessions | $0 |
Total Cost To Close: | $841,906.74 |
The monthly rent on this Property is $15,773.91 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$97,383 | $125,852 | $0 | $0 | $4,988 | $228,223 | |
$97,383 | $123,778 | $0 | $0 | $4,970 | $226,131 | |
$97,383 | $18,814 | $55,108 | $11,033 | $13,294 | $195,632 | |
$97,383 | -$4,553 | $41,519 | $13,772 | $15,384 | $163,504 | |
$97,383 | -$25,658 | $35,364 | $15,615 | $16,743 | $139,447 | |
$97,383 | -$44,159 | $30,217 | $17,662 | $18,296 | $119,398 | |
$97,363 | -$49,801 | $23,659 | $20,026 | $18,856 | $110,103 | |
Totals: | $681,659 | $144,273 | $185,867 | $78,108 | $92,531 | $1,182,438 |
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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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
- 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
- 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
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports