The Real Estate Financial Planner Blueprint™
29 Lincoln, Nebraska Nomad™ Starting with $0
Purchased Lincoln, Nebraska Nomad™ Property - $0 Start 9 Property
Bought in Month 723
We have a Rule that has you buying the Lincoln, Nebraska Nomad™ Property - $0 Start 9 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 723 after we've adjusted for all the income and expenses for the entire month.
To purchase the Lincoln, Nebraska Nomad™ Property - $0 Start 9 Property, we're assuming you're getting a 5% down payment loan. With a $1,332,157.39 purchase price that means you need to have $66,607.87 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($13,321.57) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $66,607.87 |
Rent Ready Costs | $0 |
Closing Costs | $13,321.57 |
Seller Concessions | $0 |
Total Cost To Close: | $79,929.44 |
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 |
---|---|---|---|---|---|---|
$40,063 | $72,669 | $0 | $0 | $4,897 | $117,629 | |
$40,063 | $75,370 | $0 | $0 | $4,921 | $120,355 | |
$40,063 | $74,765 | $0 | $0 | $4,916 | $119,744 | |
$40,063 | $75,067 | $0 | $0 | $4,919 | $120,049 | |
$40,063 | $73,862 | $0 | $0 | $4,908 | $118,833 | |
$40,063 | $75,978 | $0 | $3,394 | $4,927 | $124,363 | |
$40,063 | $30,197 | $35,715 | $3,774 | $8,428 | $118,177 | |
$40,063 | $25,105 | $31,568 | $4,185 | $8,808 | $109,730 | |
$40,055 | $0 | $12,931 | $0 | $11,679 | $64,666 | |
Totals: | $360,561 | $503,013 | $80,215 | $11,352 | $58,403 | $1,013,545 |
* 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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved 2 X 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
- Paid Off Mortgage
- Final Month Summary
Reports