The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Vancouver, Washington Rental Property 6 Property
Bought in Month 411
We have a Rule that has you buying the Typical 25% Down Payment Vancouver, Washington Rental Property 6 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 411 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Vancouver, Washington Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $1,265,197.06 purchase price that means you need to have $316,299.27 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($12,651.97) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $316,299.27 |
Rent Ready Costs | $0 |
Closing Costs | $12,651.97 |
Seller Concessions | $0 |
Total Cost To Close: | $328,951.24 |
The monthly rent on this Property is $7,345.04 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$38,050 | $0 | $0 | $0 | $1,272 | $39,322 | |
$38,050 | $21,997 | $21,873 | $4,258 | $5,182 | $91,360 | |
$38,050 | $14,571 | $17,168 | $5,148 | $5,862 | $80,798 | |
$38,050 | $6,609 | $14,395 | $5,909 | $6,430 | $71,393 | |
$38,050 | -$505 | $12,494 | $6,602 | $6,948 | $63,589 | |
$38,050 | -$6,259 | $11,121 | $7,232 | $7,425 | $57,569 | |
$38,042 | -$6,502 | $9,244 | $7,825 | $7,377 | $55,985 | |
Totals: | $266,339 | $29,912 | $86,295 | $36,972 | $40,497 | $460,015 |
* 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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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
- 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Financial Independence Goal
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports