The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Cheyenne, Wyoming Rental Property 9 Property
Bought in Month 622
We have a Rule that has you buying the Typical 25% Down Payment Cheyenne, Wyoming Rental Property 9 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 622 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 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,487,879.70 purchase price that means you need to have $371,969.93 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($14,878.80) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $371,969.93 |
Rent Ready Costs | $0 |
Closing Costs | $14,878.80 |
Seller Concessions | $0 |
Total Cost To Close: | $386,848.72 |
The monthly rent on this Property is $7,877.15 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$44,746 | $57,529 | $0 | $0 | $2,898 | $105,173 | |
$44,746 | $56,496 | $0 | $0 | $2,889 | $104,131 | |
$44,746 | $57,321 | $0 | $0 | $2,896 | $104,964 | |
$44,746 | $11,235 | $27,828 | $4,709 | $6,437 | $94,955 | |
$44,746 | $1,018 | $21,365 | $5,791 | $7,254 | $80,176 | |
$44,746 | -$5,842 | $18,371 | $6,518 | $7,803 | $71,597 | |
$44,746 | -$13,432 | $15,598 | $7,409 | $8,483 | $62,805 | |
$44,746 | -$22,254 | $13,582 | $8,257 | $9,116 | $53,448 | |
$44,737 | -$22,469 | $10,871 | $9,202 | $9,279 | $51,620 | |
Totals: | $402,709 | $119,603 | $107,615 | $41,885 | $57,057 | $728,868 |
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