The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Cheyenne, Wyoming Rental Property 7 Property
Bought in Month 534
We have a Rule that has you buying the Typical 25% Down Payment Cheyenne, Wyoming Rental Property 7 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 534 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Cheyenne, Wyoming Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,197,920.98 purchase price that means you need to have $299,480.25 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($11,979.21) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $299,480.25 |
Rent Ready Costs | $0 |
Closing Costs | $11,979.21 |
Seller Concessions | $0 |
Total Cost To Close: | $311,459.45 |
The monthly rent on this Property is $6,342.05 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$36,026 | $46,317 | $0 | $0 | $2,333 | $84,677 | |
$36,026 | $45,486 | $0 | $0 | $2,326 | $83,838 | |
$36,026 | $10,368 | $22,405 | $3,791 | $5,194 | $77,785 | |
$36,026 | $384 | $16,987 | $4,709 | $5,876 | $63,981 | |
$36,026 | -$9,832 | $13,042 | $5,791 | $6,693 | $51,720 | |
$36,026 | -$16,692 | $11,214 | $6,518 | $7,242 | $44,307 | |
$36,019 | -$18,755 | $8,752 | $7,409 | $7,465 | $40,890 | |
Totals: | $252,176 | $57,275 | $72,400 | $28,217 | $37,129 | $447,197 |
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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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
- 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
- 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
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports