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

Purchased Typical 20% Down Payment Gilbert, Arizona Rental Property 6 Property
Bought in Month 466

We have a Rule that has you buying the Typical 20% Down Payment Gilbert, Arizona Rental Property 6 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 466 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Gilbert, Arizona Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,626,910.72 purchase price that means you need to have $325,382.14 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,269.11) minus any seller concessions ($0).

Description Amount
Down Payment $325,382.14
Rent Ready Costs $0
Closing Costs $16,269.11
Seller Concessions $0
Total Cost To Close: $341,651.25

The monthly rent on this Property is $8,565.82 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 Gilbert, Arizona Rental Property 1 $48,928 $75,062 $0 $0 $2,191 $126,180
Typical 20% Down Payment Gilbert, Arizona Rental Property 2 $48,928 $19,027 $30,806 $5,382 $6,633 $110,775
Typical 20% Down Payment Gilbert, Arizona Rental Property 3 $48,928 $3,731 $23,011 $6,668 $7,678 $90,017
Typical 20% Down Payment Gilbert, Arizona Rental Property 4 $48,928 -$6,990 $18,197 $7,923 $8,735 $76,792
Typical 20% Down Payment Gilbert, Arizona Rental Property 5 $48,928 -$22,729 $14,781 $9,231 $9,795 $60,005
Typical 20% Down Payment Gilbert, Arizona Rental Property 6 $48,918 -$20,227 $12,084 $10,062 $9,814 $60,650
Totals: $293,556 $47,874 $98,879 $39,266 $44,847 $524,421

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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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