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

Purchased Typical 20% Down Payment Tampa, Florida Rental Property 10 Property
Bought in Month 1019

We have a Rule that has you buying the Typical 20% Down Payment Tampa, 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 1019 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $4,450,467.65 purchase price that means you need to have $890,093.53 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($44,504.68) minus any seller concessions ($0).

Description Amount
Down Payment $890,093.53
Rent Ready Costs $0
Closing Costs $44,504.68
Seller Concessions $0
Total Cost To Close: $934,598.21

The monthly rent on this Property is $28,355.45 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 $133,843 $179,378 $0 $0 $12,120 $325,340
Typical 20% Down Payment Tampa, Florida Rental Property 2 $133,843 $178,645 $0 $0 $12,113 $324,601
Typical 20% Down Payment Tampa, Florida Rental Property 3 $133,843 $178,645 $0 $0 $12,113 $324,601
Typical 20% Down Payment Tampa, Florida Rental Property 4 $133,843 $178,645 $0 $0 $12,113 $324,601
Typical 20% Down Payment Tampa, Florida Rental Property 5 $133,843 $178,645 $0 $0 $12,113 $324,601
Typical 20% Down Payment Tampa, Florida Rental Property 6 $133,843 $178,645 $0 $0 $12,113 $324,601
Typical 20% Down Payment Tampa, Florida Rental Property 7 $133,843 $178,645 $0 $0 $12,113 $324,601
Typical 20% Down Payment Tampa, Florida Rental Property 8 $133,843 $178,645 $0 $0 $12,113 $324,601
Typical 20% Down Payment Tampa, Florida Rental Property 9 $133,843 $54,045 $103,743 $12,638 $22,606 $326,876
Typical 20% Down Payment Tampa, Florida Rental Property 10 $133,816 -$81,915 $33,055 $27,524 $32,958 $145,438
Totals: $1,338,406 $1,402,022 $136,799 $40,161 $152,475 $3,069,863

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