The Real Estate Financial Planner Blueprint™
Sam Sells His Way To Financial Independence
Purchased Subject-To Property 18 Property
Bought in Month 59
We have a Rule that has you buying the Subject-To Property 18 Property even if your Account balance in the All-In-One Checking Account Account has zero dollars. The following is a chart showing the balance of All-In-One Checking Account Account from the start of the Scenario to Month 59 after we've adjusted for all the income and expenses for the entire month.
To purchase the Subject-To Property 18 Property, we're assuming you're getting a 7.2% down payment loan. With a $267,340.42 purchase price that means you need to have $19,248.51 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($534.68) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $19,248.51 |
Rent Ready Costs | $0 |
Closing Costs | $534.68 |
Seller Concessions | $0 |
Total Cost To Close: | $19,783.19 |
The monthly rent on this Property is $1,735.41 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$0 | -$1,208 | $414 | $0 | $97 | -$698 | |
$407 | -$1,018 | $861 | $107 | $225 | $582 | |
$820 | -$984 | $1,272 | $215 | $344 | $1,668 | |
$3,291 | -$156 | $3,017 | $648 | $851 | $7,651 | |
$3,368 | $1,139 | $4,261 | $983 | $1,220 | $10,971 | |
$3,931 | -$218 | $4,786 | $1,097 | $1,370 | $10,966 | |
$1,554 | -$396 | $5,213 | $1,212 | $1,494 | $9,077 | |
$5,962 | $683 | $5,226 | $1,322 | $1,525 | $14,718 | |
$6,023 | $1,339 | $5,059 | $1,327 | $1,491 | $15,238 | |
$5,093 | $1,424 | $4,931 | $1,330 | $1,459 | $14,236 | |
$7,860 | $4,890 | $4,705 | $1,335 | $1,287 | $20,077 | |
$7,136 | $1,614 | $5,170 | $1,342 | $1,532 | $16,794 | |
$5,361 | $1,125 | $5,228 | $1,346 | $1,549 | $14,609 | |
$5,271 | $1,739 | $4,781 | $1,348 | $1,443 | $14,581 | |
$7,334 | $3,099 | $4,358 | $1,384 | $1,392 | $17,567 | |
$5,743 | $2,681 | $4,044 | $1,271 | $1,290 | $15,029 | |
$5,659 | $2,230 | $2,610 | $1,178 | $1,309 | $12,985 | |
$3,946 | $1,365 | $1,445 | $710 | $743 | $8,209 | |
-$483 | $1,205 | $288 | $238 | $190 | $1,438 | |
Totals: | $78,275 | $20,553 | $67,669 | $18,391 | $20,811 | $205,698 |
* 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 $2,500 and a Ideal Target Monthly Income in Retirement™ of $6,000 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
- 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
- Sold Property After Owning It For 36 Months
- 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Sold Property After Owning It For 36 Months
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Sold Property After Owning It For 36 Months
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Sold Property After Owning It For 36 Months
- Sold Property After Owning It For 36 Months
- Sold Property After Owning It For 36 Months
- Sold Property After Owning It For 36 Months
- Sold Property After Owning It For 36 Months
- Sold Property After Owning It For 36 Months
- Sold Property After Owning It For 36 Months
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports