The Real Estate Financial Planner Blueprint™
29 Seattle, Washington Nomad™ Starting with $0
Purchased Seattle, Washington Nomad™ Property - $0 Start 8 Property
Bought in Month 1070
We have a Rule that has you buying the Seattle, Washington Nomad™ Property - $0 Start 8 Property even if your Account balance in the All-In-One Account Earning 7%/year, Start with $0 Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year, Start with $0 Account from the start of the Scenario to Month 1070 after we've adjusted for all the income and expenses for the entire month.
To purchase the Seattle, Washington Nomad™ Property - $0 Start 8 Property, we're assuming you're getting a 5% down payment loan. With a $12,882,120.13 purchase price that means you need to have $644,106.01 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($128,821.20) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $644,106.01 |
Rent Ready Costs | $0 |
Closing Costs | $128,821.20 |
Seller Concessions | $0 |
Total Cost To Close: | $772,927.21 |
Since this is a Nomad™ Property, you are buying it, moving in and living there for at least a year before renting it.
You are moving into this property, so you are not collecting any rent on this property yet.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$387,417 | $425,896 | $0 | $0 | $15,161 | $828,474 | |
$387,417 | $425,896 | $0 | $0 | $15,161 | $828,474 | |
$387,417 | $423,174 | $0 | $0 | $15,137 | $825,728 | |
$387,417 | $425,896 | $0 | $32,823 | $15,161 | $861,297 | |
$387,417 | -$46,754 | $304,375 | $40,567 | $52,973 | $738,578 | |
$387,417 | -$210,669 | $213,920 | $54,519 | $65,965 | $511,153 | |
$387,417 | -$356,122 | $167,617 | $66,887 | $77,481 | $343,279 | |
$387,338 | $0 | $125,047 | $0 | $85,937 | $598,322 | |
Totals: | $3,099,256 | $1,087,315 | $810,959 | $194,796 | $342,978 | $5,535,303 |
* 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 $19,000 and a Ideal Target Monthly Income in Retirement™ of $29,000 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
- 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports