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

Purchased Typical 20% Down Payment Chandler, Arizona Rental Property 10 Property
Bought in Month 552

We have a Rule that has you buying the Typical 20% Down Payment Chandler, Arizona Rental Property 10 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 552 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $1,837,562.78 purchase price that means you need to have $367,512.56 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,375.63) minus any seller concessions ($0).

Description Amount
Down Payment $367,512.56
Rent Ready Costs $0
Closing Costs $18,375.63
Seller Concessions $0
Total Cost To Close: $385,888.18

The monthly rent on this Property is $10,191.18 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 $55,263 $88,474 $0 $0 $2,483 $146,219
Typical 20% Down Payment Chandler, Arizona Rental Property 2 $55,263 $87,945 $0 $0 $2,478 $145,686
Typical 20% Down Payment Chandler, Arizona Rental Property 3 $55,263 $31,067 $38,091 $5,688 $7,194 $137,303
Typical 20% Down Payment Chandler, Arizona Rental Property 4 $55,263 $21,712 $31,149 $6,594 $7,942 $122,660
Typical 20% Down Payment Chandler, Arizona Rental Property 5 $55,263 $10,282 $26,165 $7,495 $8,668 $107,872
Typical 20% Down Payment Chandler, Arizona Rental Property 6 $55,263 $567 $22,275 $8,435 $9,445 $95,986
Typical 20% Down Payment Chandler, Arizona Rental Property 7 $55,263 -$4,632 $20,347 $9,015 $9,931 $89,925
Typical 20% Down Payment Chandler, Arizona Rental Property 8 $55,263 -$13,308 $18,216 $9,779 $10,555 $80,505
Typical 20% Down Payment Chandler, Arizona Rental Property 9 $55,263 -$22,672 $16,144 $10,686 $11,304 $70,725
Typical 20% Down Payment Chandler, Arizona Rental Property 10 $55,252 -$19,681 $13,648 $11,364 $11,088 $71,671
Totals: $552,617 $179,753 $186,037 $69,056 $81,089 $1,068,552

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