The Real Estate Financial Planner Blueprint™
Ep 16 Norm and Norma - Buy 10 Nomad™ by Proxy Properties with 5% Down
Purchased 
Nomad™ by Proxy Rental Property 9 Property
Bought in 
Month 431
We have a 
Rule that has you buying the Nomad™ by Proxy Rental Property 9 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 431 after we've adjusted for all the income and expenses for the entire month.
To purchase the Nomad™ by Proxy Rental Property 9 Property, we're assuming you're getting a 5% down payment loan. With a $1,081,513.19 purchase price that means you need to have $54,075.66 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($10,815.13) minus any seller concessions ($0).
| Description | Amount |
|---|---|
| Down Payment | $54,075.66 |
| Rent Ready Costs | $0 |
| Closing Costs | $10,815.13 |
| Seller Concessions | $0 |
| Total Cost To Close: | $64,890.79 |
The monthly rent on this Property is $7,498.49 per month.
Return in Dollars + Reserves
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
|---|---|---|---|---|---|---|
| Nomad™ by Proxy Rental Property 1 |
$32,525 | $68,045 | $0 | $0 | $1,713 | $102,284 |
| Nomad™ by Proxy Rental Property 2 |
$32,525 | $66,086 | $0 | $0 | $1,696 | $100,307 |
| Nomad™ by Proxy Rental Property 3 |
$32,525 | $35,744 | $26,721 | $2,754 | $4,297 | $102,042 |
| Nomad™ by Proxy Rental Property 4 |
$32,525 | $30,616 | $24,663 | $3,025 | $4,533 | $95,362 |
| Nomad™ by Proxy Rental Property 5 |
$32,525 | $27,327 | $22,859 | $3,305 | $4,796 | $90,813 |
| Nomad™ by Proxy Rental Property 6 |
$32,525 | $24,966 | $21,730 | $3,507 | $4,985 | $87,714 |
| Nomad™ by Proxy Rental Property 7 |
$32,525 | $22,462 | $20,657 | $3,720 | $5,186 | $84,550 |
| Nomad™ by Proxy Rental Property 8 |
$32,525 | $19,805 | $19,638 | $3,947 | $5,398 | $81,313 |
| Nomad™ by Proxy Rental Property 9 |
$32,519 | -$1,852 | $12,658 | $5,970 | $7,131 | $56,426 |
| Totals: | $292,722 | $293,199 | $148,926 | $26,227 | $39,736 | $800,810 |
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
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
- 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
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- 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
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports