The Real Estate Financial Planner Blueprint™
Ep 24 Norm and Norma - Buy Free and Clear Rentals

Purchased Typical 100% Down-Payment Rental Property 1 Property
Bought in Month 232

We have a Rule that has you buying the Typical 100% Down-Payment Rental Property 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 232 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 100% Down-Payment Rental Property 1 Property, we're assuming you're getting a 100% down payment loan. With a $662,441.98 purchase price that means you need to have $662,441.98 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,312.21) minus any seller concessions ($0).

Description Amount
Down Payment $662,441.98
Rent Ready Costs $0
Closing Costs $3,312.21
Seller Concessions $0
Total Cost To Close: $665,754.19

The monthly rent on this Property is $4,592.93 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 100% Down-Payment Rental Property 1 $19,918 $40,687 $0 $3,656 $1,043 $65,305
Totals: $19,918 $40,687 $0 $3,656 $1,043 $65,305

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™.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports