The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Chandler, Arizona Rental Property 7 Property
Bought in Month 458

We have a Rule that has you buying the Typical 20% Down Payment Chandler, Arizona Rental Property 7 Property even if your Account balance in the All-In-One Account Earning 7%/year Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year Account from the start of the Scenario to Month 458 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Chandler, Arizona Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,457,752.94 purchase price that means you need to have $291,550.59 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,577.53) minus any seller concessions ($0).

Description Amount
Down Payment $291,550.59
Rent Ready Costs $0
Closing Costs $14,577.53
Seller Concessions $0
Total Cost To Close: $306,128.12

The monthly rent on this Property is $8,084.74 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Chandler, Arizona Rental Property 1 $43,840 $70,190 $0 $0 $1,970 $116,000
Typical 20% Down Payment Chandler, Arizona Rental Property 2 $43,840 $21,419 $28,736 $4,682 $5,834 $104,511
Typical 20% Down Payment Chandler, Arizona Rental Property 3 $43,840 $12,508 $22,049 $5,688 $6,678 $90,764
Typical 20% Down Payment Chandler, Arizona Rental Property 4 $43,840 $3,153 $18,030 $6,594 $7,427 $79,044
Typical 20% Down Payment Chandler, Arizona Rental Property 5 $43,840 -$7,838 $15,145 $7,495 $8,156 $66,798
Typical 20% Down Payment Chandler, Arizona Rental Property 6 $43,840 -$17,553 $12,894 $8,435 $8,933 $56,550
Typical 20% Down Payment Chandler, Arizona Rental Property 7 $43,832 -$15,240 $10,827 $9,015 $8,804 $57,239
Totals: $306,874 $66,639 $107,681 $41,909 $47,803 $570,907

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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