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

Purchased Typical 20% Down Payment Tucson, Arizona Rental Property 5 Property
Bought in Month 551

We have a Rule that has you buying the Typical 20% Down Payment Tucson, Arizona Rental Property 5 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 Tucson, Arizona Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,112,205.61 purchase price that means you need to have $222,441.12 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,122.06) minus any seller concessions ($0).

Description Amount
Down Payment $222,441.12
Rent Ready Costs $0
Closing Costs $11,122.06
Seller Concessions $0
Total Cost To Close: $233,563.18

The monthly rent on this Property is $4,920.26 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 Tucson, Arizona Rental Property 1 $33,448 $36,206 $0 $0 $1,742 $71,397
Typical 20% Down Payment Tucson, Arizona Rental Property 2 $33,448 $35,568 $0 $0 $1,736 $70,752
Typical 20% Down Payment Tucson, Arizona Rental Property 3 $33,448 -$8,591 $16,766 $4,350 $5,337 $51,311
Typical 20% Down Payment Tucson, Arizona Rental Property 4 $33,448 -$20,509 $12,398 $5,430 $6,222 $36,991
Typical 20% Down Payment Tucson, Arizona Rental Property 5 $33,442 -$29,548 $8,261 $6,878 $6,946 $25,978
Totals: $167,236 $13,126 $37,425 $16,659 $21,984 $256,428

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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