The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Casper, Wyoming Rental Property 8 Property
Bought in Month 414
We have a Rule that has you buying the Typical 20% Down Payment Casper, Wyoming Rental Property 8 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 414 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Casper, Wyoming Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $657,354.76 purchase price that means you need to have $131,470.95 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($6,573.55) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $131,470.95 |
Rent Ready Costs | $0 |
Closing Costs | $6,573.55 |
Seller Concessions | $0 |
Total Cost To Close: | $138,044.50 |
The monthly rent on this Property is $4,501.27 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$19,769 | $35,764 | $0 | $0 | $1,372 | $56,906 | |
$19,769 | $16,123 | $14,234 | $1,971 | $3,007 | $55,103 | |
$19,769 | $10,877 | $11,106 | $2,365 | $3,322 | $47,439 | |
$19,769 | $6,988 | $9,082 | $2,741 | $3,633 | $42,213 | |
$19,769 | $2,479 | $7,427 | $3,178 | $3,994 | $36,847 | |
$19,769 | -$1,640 | $6,323 | $3,577 | $4,323 | $32,352 | |
$19,769 | -$5,065 | $5,604 | $3,908 | $4,597 | $28,814 | |
$19,765 | -$2,799 | $4,882 | $4,065 | $4,457 | $30,371 | |
Totals: | $158,150 | $62,727 | $58,657 | $21,804 | $28,705 | $330,045 |
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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports