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

Purchased Typical 25% Down Payment Fort Lauderdale, Florida Rental Property 8 Property
Bought in Month 598

We have a Rule that has you buying the Typical 25% 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 598 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Fort Lauderdale, Florida Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $2,107,320.18 purchase price that means you need to have $526,830.05 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($21,073.20) minus any seller concessions ($0).

Description Amount
Down Payment $526,830.05
Rent Ready Costs $0
Closing Costs $21,073.20
Seller Concessions $0
Total Cost To Close: $547,903.25

The monthly rent on this Property is $13,406.07 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 Fort Lauderdale, Florida Rental Property 1 $63,376 $85,685 $0 $0 $5,691 $154,751
Typical 25% Down Payment Fort Lauderdale, Florida Rental Property 2 $63,376 $88,849 $0 $0 $5,719 $157,943
Typical 25% Down Payment Fort Lauderdale, Florida Rental Property 3 $63,376 $24,452 $38,555 $6,785 $10,839 $144,007
Typical 25% Down Payment Fort Lauderdale, Florida Rental Property 4 $63,376 $12,191 $30,643 $8,122 $11,852 $126,184
Typical 25% Down Payment Fort Lauderdale, Florida Rental Property 5 $63,376 -$18 $25,372 $9,415 $12,828 $110,973
Typical 25% Down Payment Fort Lauderdale, Florida Rental Property 6 $63,376 -$11,929 $22,302 $10,416 $13,562 $97,727
Typical 25% Down Payment Fort Lauderdale, Florida Rental Property 7 $63,376 -$24,573 $19,419 $11,608 $14,450 $84,279
Typical 25% Down Payment Fort Lauderdale, Florida Rental Property 8 $63,363 -$24,036 $15,397 $13,033 $14,750 $82,506
Totals: $506,991 $150,621 $151,688 $59,378 $89,692 $958,370

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