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

Purchased Typical 20% Down Payment Peoria, Arizona Rental Property 7 Property
Bought in Month 551

We have a Rule that has you buying the Typical 20% Down Payment Peoria, 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 551 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Peoria, Arizona Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,686,269.35 purchase price that means you need to have $337,253.87 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,862.69) minus any seller concessions ($0).

Description Amount
Down Payment $337,253.87
Rent Ready Costs $0
Closing Costs $16,862.69
Seller Concessions $0
Total Cost To Close: $354,116.56

The monthly rent on this Property is $8,684.73 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 Peoria, Arizona Rental Property 1 $50,713 $74,146 $0 $0 $2,316 $127,176
Typical 20% Down Payment Peoria, Arizona Rental Property 2 $50,713 $72,336 $0 $0 $2,300 $125,349
Typical 20% Down Payment Peoria, Arizona Rental Property 3 $50,713 $18,398 $33,577 $5,376 $6,756 $114,820
Typical 20% Down Payment Peoria, Arizona Rental Property 4 $50,713 $3,207 $24,913 $6,694 $7,831 $93,358
Typical 20% Down Payment Peoria, Arizona Rental Property 5 $50,713 -$10,208 $19,570 $7,993 $8,904 $76,971
Typical 20% Down Payment Peoria, Arizona Rental Property 6 $50,713 -$20,567 $16,660 $8,996 $9,733 $65,534
Typical 20% Down Payment Peoria, Arizona Rental Property 7 $50,703 -$26,389 $12,525 $10,429 $10,198 $57,465
Totals: $354,980 $110,923 $107,244 $39,487 $48,038 $660,672

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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