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

Purchased Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 8 Property
Bought in Month 683

We have a Rule that has you buying the Typical 20% Down Payment Fort Lauderdale, Florida 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 683 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $2,598,129.94 purchase price that means you need to have $519,625.99 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($25,981.30) minus any seller concessions ($0).

Description Amount
Down Payment $519,625.99
Rent Ready Costs $0
Closing Costs $25,981.30
Seller Concessions $0
Total Cost To Close: $545,607.29

The monthly rent on this Property is $16,528.43 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 Fort Lauderdale, Florida Rental Property 1 $78,136 $109,539 $0 $0 $7,051 $194,726
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 2 $78,136 $107,361 $0 $0 $7,032 $192,529
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 3 $78,136 $104,783 $0 $0 $7,009 $189,928
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 4 $78,136 $15,582 $48,867 $8,637 $14,145 $165,367
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 5 $78,136 $1,374 $39,961 $10,013 $15,281 $144,766
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 6 $78,136 -$22,396 $30,152 $12,315 $17,183 $115,389
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 7 $78,136 -$38,359 $25,669 $13,860 $18,460 $97,767
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 8 $78,120 -$47,329 $19,297 $16,068 $19,178 $85,334
Totals: $625,073 $230,555 $163,946 $60,894 $105,338 $1,185,806

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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