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

Purchased Typical 20% Down Payment Brandon, Florida Rental Property 10 Property
Bought in Month 435

We have a Rule that has you buying the Typical 20% Down Payment Brandon, Florida Rental Property 10 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 435 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Brandon, Florida Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $936,642.93 purchase price that means you need to have $187,328.59 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,366.43) minus any seller concessions ($0).

Description Amount
Down Payment $187,328.59
Rent Ready Costs $0
Closing Costs $9,366.43
Seller Concessions $0
Total Cost To Close: $196,695.02

The monthly rent on this Property is $7,254.10 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 Brandon, Florida Rental Property 1 $28,169 $52,235 $0 $0 $2,644 $83,048
Typical 20% Down Payment Brandon, Florida Rental Property 2 $28,169 $23,902 $20,555 $2,780 $4,944 $80,350
Typical 20% Down Payment Brandon, Florida Rental Property 3 $28,169 $20,631 $17,324 $3,152 $5,257 $74,532
Typical 20% Down Payment Brandon, Florida Rental Property 4 $28,169 $15,843 $15,099 $3,487 $5,522 $68,119
Typical 20% Down Payment Brandon, Florida Rental Property 5 $28,169 $11,146 $12,941 $3,906 $5,864 $62,025
Typical 20% Down Payment Brandon, Florida Rental Property 6 $28,169 $7,406 $11,469 $4,268 $6,163 $57,475
Typical 20% Down Payment Brandon, Florida Rental Property 7 $28,169 $3,319 $10,165 $4,664 $6,490 $52,806
Typical 20% Down Payment Brandon, Florida Rental Property 8 $28,169 -$1,147 $9,009 $5,096 $6,847 $47,974
Typical 20% Down Payment Brandon, Florida Rental Property 9 $28,169 -$4,353 $8,312 $5,407 $7,104 $44,639
Typical 20% Down Payment Brandon, Florida Rental Property 10 $28,163 -$2,762 $6,957 $5,793 $7,044 $45,194
Totals: $281,680 $126,219 $111,830 $38,553 $57,878 $616,161

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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