The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Everett, Washington Rental Property 4 Property
Bought in Month 500
We have a Rule that has you buying the Typical 25% Down Payment Everett, Washington Rental Property 4 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 500 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Everett, Washington Rental Property 4 Property, we're assuming you're getting a 25% down payment loan. With a $2,153,099.69 purchase price that means you need to have $538,274.92 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($21,531) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $538,274.92 |
Rent Ready Costs | $0 |
Closing Costs | $21,531 |
Seller Concessions | $0 |
Total Cost To Close: | $559,805.92 |
The monthly rent on this Property is $10,229.37 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$64,752 | $82,910 | $0 | $0 | $3,036 | $150,698 | |
$64,752 | $6,388 | $33,133 | $7,938 | $9,016 | $121,228 | |
$64,752 | -$19,380 | $22,715 | $10,668 | $11,077 | $89,832 | |
$64,739 | -$32,491 | $15,731 | $13,316 | $12,268 | $73,563 | |
Totals: | $258,996 | $37,427 | $71,579 | $31,922 | $35,396 | $435,321 |
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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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
- 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