The Real Estate Financial Planner Blueprint™
Ep 21 Norm and Norma - BRRRR with 5% Down Deals

Purchased BRRRR Rental Property - 5% Left In Deal 1 Property
Bought in Month 33

We have a Rule that has you buying the BRRRR Rental Property - 5% Left In Deal 1 Property even if your Account balance in the All-In-One Account Account has zero dollars. The following is a chart showing the balance of All-In-One Account Account from the start of the Scenario to Month 33 after we've adjusted for all the income and expenses for the entire month.

To purchase the BRRRR Rental Property - 5% Left In Deal 1 Property, we're assuming you're getting a 5.882% down payment loan. With a $344,891.74 purchase price that means you need to have $20,286.53 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($0) minus any seller concessions ($0).

Description	Amount
Down Payment	$20,286.53
Rent Ready Costs	$0
Closing Costs	$0
Seller Concessions	$0
Total Cost To Close:	$20,286.53

The monthly rent on this Property is $2,813.23 per month.

Return in Dollars + Reserves

Property	Appreciation	Cash Flow	Debt Paydown	Cash Flow from Deprec.™	+12 Mos Reserves @ 8%	RID+R12™ Total
BRRRR Rental Property - 5% Left In Deal 1	$12,200	$2,412	$3,239	$1,845	$2,473	$22,168
Totals:	$12,200	$2,412	$3,239	$1,845	$2,473	$22,168

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 $10,000 at the time of achieving your Goal of financial independence, let's look at the Phases of Financial Independence™.