The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 Property
Bought in Month 411

We have a Rule that has you buying the Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 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 411 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $466,824.58 purchase price that means you need to have $116,706.15 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,668.25) minus any seller concessions ($0).

Description Amount
Down Payment $116,706.15
Rent Ready Costs $0
Closing Costs $4,668.25
Seller Concessions $0
Total Cost To Close: $121,374.39

The monthly rent on this Property is $3,170.93 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Little Rock, Arkansas Rental Property 1 $14,039 $18,883 $0 $0 $1,472 $34,394
Typical 25% Down Payment Little Rock, Arkansas Rental Property 2 $14,039 $6,350 $9,840 $1,345 $2,489 $34,064
Typical 25% Down Payment Little Rock, Arkansas Rental Property 3 $14,039 $4,853 $8,408 $1,522 $2,624 $31,445
Typical 25% Down Payment Little Rock, Arkansas Rental Property 4 $14,039 $3,050 $7,229 $1,713 $2,768 $28,799
Typical 25% Down Payment Little Rock, Arkansas Rental Property 5 $14,039 -$371 $5,911 $2,005 $2,983 $24,567
Typical 25% Down Payment Little Rock, Arkansas Rental Property 6 $14,039 -$2,747 $5,082 $2,257 $3,173 $21,804
Typical 25% Down Payment Little Rock, Arkansas Rental Property 7 $14,039 -$5,166 $4,221 $2,610 $3,447 $19,152
Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 $14,036 -$6,192 $3,411 $2,887 $3,478 $17,620
Totals: $112,311 $18,660 $44,102 $14,338 $22,433 $211,844

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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