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

Purchased Typical 25% Down Payment West Palm Beach, Florida Rental Property 6 Property
Bought in Month 462

We have a Rule that has you buying the Typical 25% Down Payment West Palm Beach, 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 462 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment West Palm Beach, Florida Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $1,187,491.75 purchase price that means you need to have $296,872.94 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,874.92) minus any seller concessions ($0).

Description Amount
Down Payment $296,872.94
Rent Ready Costs $0
Closing Costs $11,874.92
Seller Concessions $0
Total Cost To Close: $308,747.86

The monthly rent on this Property is $7,844.48 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 West Palm Beach, Florida Rental Property 1 $35,713 $49,246 $0 $0 $3,493 $88,451
Typical 25% Down Payment West Palm Beach, Florida Rental Property 2 $35,713 $13,069 $21,658 $3,833 $6,387 $80,659
Typical 25% Down Payment West Palm Beach, Florida Rental Property 3 $35,713 $4,946 $16,524 $4,737 $7,074 $68,993
Typical 25% Down Payment West Palm Beach, Florida Rental Property 4 $35,713 -$3,956 $13,299 $5,615 $7,731 $58,402
Typical 25% Down Payment West Palm Beach, Florida Rental Property 5 $35,713 -$12,559 $11,116 $6,461 $8,364 $49,096
Typical 25% Down Payment West Palm Beach, Florida Rental Property 6 $35,705 -$14,541 $8,676 $7,344 $8,596 $45,780
Totals: $214,269 $36,205 $71,273 $27,990 $41,645 $391,382

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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