The Real Estate Financial Planner Blueprint™
Carmichael, California 20% DP
Purchased 
Carmichael, California Average Property 6 Property
Bought in 
Month 361
We have a 
Rule that has you buying the Carmichael, California Average Property 6 Property when your 
Account balance in the Starting with $100K, Earning 7%/year Account reaches $6,642 (which we adjust for inflation to be worth $14,465.91 in Month 361). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the 
Scenario to Month 361 after we've adjusted for all the income and expenses for the entire month.
To purchase the Carmichael, California Average Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $333,168.99 purchase price that means you need to have $66,633.80 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($3,331.69) minus any seller concessions ($0).
| Description | Amount |
|---|---|
| Down Payment | $66,633.80 |
| Rent Ready Costs | $0 |
| Closing Costs | $3,331.69 |
| Seller Concessions | $0 |
| Total Cost To Close: | $69,965.49 |
The monthly rent on this Property is $2,879.62 per month.
Return in Dollars + Reserves
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
|---|---|---|---|---|---|---|
| Carmichael, California Average Property 1 |
-$853 | $20,933 | $0 | $0 | $981 | $21,061 |
| Carmichael, California Average Property 2 |
-$853 | $4,705 | $8,171 | $1,918 | $2,258 | $16,199 |
| Carmichael, California Average Property 3 |
-$853 | $5,219 | $6,194 | $1,887 | $2,245 | $14,692 |
| Carmichael, California Average Property 4 |
-$853 | $5,544 | $5,373 | $1,871 | $2,241 | $14,176 |
| Carmichael, California Average Property 5 |
-$853 | $5,760 | $4,887 | $1,861 | $2,238 | $13,893 |
| Carmichael, California Average Property 6 |
-$853 | $6,725 | $4,203 | $1,854 | $2,118 | $14,047 |
| Carmichael, California Average Property 7 |
-$71 | $1,788 | $0 | $154 | $83 | $1,954 |
| Totals: | -$5,187 | $50,674 | $28,829 | $9,544 | $12,164 | $96,023 |
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 $20,000 at the time of achieving your 
Goal
Scenario into my Real Estate Financial Planner™ Software Account
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
- 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
- Achieved Financial Independence Goal
- Final Month Summary
Reports