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

Purchased Typical 20% Down Payment Tampa, Florida Rental Property 6 Property
Bought in Month 539

We have a Rule that has you buying the Typical 20% Down Payment Tampa, Florida Rental Property 6 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 539 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Tampa, Florida Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,364,321.30 purchase price that means you need to have $272,864.26 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($13,643.21) minus any seller concessions ($0).

Description Amount
Down Payment $272,864.26
Rent Ready Costs $0
Closing Costs $13,643.21
Seller Concessions $0
Total Cost To Close: $286,507.47

The monthly rent on this Property is $8,692.56 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 Tampa, Florida Rental Property 1 $41,031 $54,989 $0 $0 $3,715 $99,735
Typical 20% Down Payment Tampa, Florida Rental Property 2 $41,031 $54,765 $0 $0 $3,713 $99,509
Typical 20% Down Payment Tampa, Florida Rental Property 3 $41,031 $6,519 $24,649 $4,672 $7,573 $84,443
Typical 20% Down Payment Tampa, Florida Rental Property 4 $41,031 -$8,185 $17,160 $6,096 $8,749 $64,850
Typical 20% Down Payment Tampa, Florida Rental Property 5 $41,031 -$18,212 $14,033 $7,066 $9,551 $53,469
Typical 20% Down Payment Tampa, Florida Rental Property 6 $41,022 -$25,112 $10,133 $8,438 $10,103 $44,585
Totals: $246,175 $64,764 $65,975 $26,271 $43,406 $446,592

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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