The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Everett, Washington Rental Property 10 Property
Bought in Month 770
We have a Rule that has you buying the Typical 25% Down Payment Everett, Washington 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 770 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $4,186,987.79 purchase price that means you need to have $1,046,746.95 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($41,869.88) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,046,746.95 |
Rent Ready Costs | $0 |
Closing Costs | $41,869.88 |
Seller Concessions | $0 |
Total Cost To Close: | $1,088,616.83 |
The monthly rent on this Property is $19,892.36 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$125,919 | $161,211 | $0 | $0 | $5,903 | $293,033 | |
$125,919 | $158,109 | $0 | $0 | $5,875 | $289,903 | |
$125,919 | $158,109 | $0 | $0 | $5,875 | $289,903 | |
$125,919 | $35,527 | $77,818 | $13,316 | $15,957 | $268,537 | |
$125,919 | $20,446 | $66,074 | $15,135 | $17,350 | $244,925 | |
$125,919 | -$3,476 | $56,457 | $17,119 | $18,802 | $214,822 | |
$125,919 | -$23,756 | $48,544 | $19,268 | $20,424 | $190,400 | |
$125,919 | -$40,620 | $43,346 | $21,055 | $21,773 | $171,474 | |
$125,919 | -$65,562 | $37,271 | $23,697 | $23,769 | $145,094 | |
$125,894 | -$65,934 | $30,591 | $25,894 | $23,799 | $140,244 | |
Totals: | $1,259,169 | $334,054 | $360,102 | $135,485 | $159,527 | $2,248,336 |
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