The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Alexandria, Virginia Rental Property 10 Property
Bought in Month 773
We have a Rule that has you buying the Typical 25% Down Payment Alexandria, Virginia Rental Property 10 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 773 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $4,330,353.50 purchase price that means you need to have $1,082,588.38 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($43,303.54) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,082,588.38 |
Rent Ready Costs | $0 |
Closing Costs | $43,303.54 |
Seller Concessions | $0 |
Total Cost To Close: | $1,125,891.91 |
The monthly rent on this Property is $21,094.63 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$130,231 | $168,299 | $0 | $0 | $6,671 | $305,201 | |
$130,231 | $165,526 | $0 | $0 | $6,646 | $302,404 | |
$130,231 | $164,427 | $0 | $0 | $6,637 | $301,294 | |
$130,231 | $37,754 | $80,483 | $13,772 | $17,065 | $279,304 | |
$130,231 | $15,400 | $68,552 | $15,615 | $18,413 | $248,211 | |
$130,231 | -$2,827 | $58,574 | $17,662 | $19,968 | $223,608 | |
$130,231 | -$23,494 | $49,892 | $20,026 | $21,768 | $198,422 | |
$130,231 | -$41,232 | $45,255 | $21,615 | $22,943 | $178,813 | |
$130,231 | -$66,838 | $38,912 | $24,328 | $24,992 | $151,625 | |
$130,205 | -$67,609 | $31,639 | $26,781 | $25,199 | $146,215 | |
Totals: | $1,302,284 | $349,405 | $373,307 | $139,799 | $170,303 | $2,335,097 |
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