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

Purchased Typical 20% Down Payment Tucson, Arizona Rental Property 7 Property
Bought in Month 725

We have a Rule that has you buying the Typical 20% Down Payment Tucson, 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 725 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,707,358.97 purchase price that means you need to have $341,471.79 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($17,073.59) minus any seller concessions ($0).

Description Amount
Down Payment $341,471.79
Rent Ready Costs $0
Closing Costs $17,073.59
Seller Concessions $0
Total Cost To Close: $358,545.38

The monthly rent on this Property is $7,553.15 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 $51,347 $55,587 $0 $0 $2,675 $109,608
Typical 20% Down Payment Tucson, Arizona Rental Property 2 $51,347 $54,606 $0 $0 $2,666 $108,619
Typical 20% Down Payment Tucson, Arizona Rental Property 3 $51,347 $55,784 $0 $0 $2,676 $109,808
Typical 20% Down Payment Tucson, Arizona Rental Property 4 $51,347 -$1,470 $34,111 $5,430 $7,152 $96,570
Typical 20% Down Payment Tucson, Arizona Rental Property 5 $51,347 -$16,430 $24,722 $6,878 $8,349 $74,867
Typical 20% Down Payment Tucson, Arizona Rental Property 6 $51,347 -$38,079 $17,211 $8,975 $10,081 $49,535
Typical 20% Down Payment Tucson, Arizona Rental Property 7 $51,337 -$44,356 $12,681 $10,559 $10,687 $40,909
Totals: $359,419 $65,642 $88,726 $31,842 $44,285 $589,915

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