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

Purchased Typical 20% Down Payment Boise, Idaho Rental Property 9 Property
Bought in Month 555

We have a Rule that has you buying the Typical 20% Down Payment Boise, Idaho Rental Property 9 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 555 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Boise, Idaho Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $1,902,206.93 purchase price that means you need to have $380,441.39 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,022.07) minus any seller concessions ($0).

Description Amount
Down Payment $380,441.39
Rent Ready Costs $0
Closing Costs $19,022.07
Seller Concessions $0
Total Cost To Close: $399,463.46

The monthly rent on this Property is $10,883.26 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 Boise, Idaho Rental Property 1 $57,207 $92,495 $0 $0 $2,861 $152,563
Typical 20% Down Payment Boise, Idaho Rental Property 2 $57,207 $92,211 $0 $0 $2,859 $152,277
Typical 20% Down Payment Boise, Idaho Rental Property 3 $57,207 $33,270 $39,564 $5,873 $7,727 $143,640
Typical 20% Down Payment Boise, Idaho Rental Property 4 $57,207 $20,418 $32,137 $6,843 $8,502 $125,107
Typical 20% Down Payment Boise, Idaho Rental Property 5 $57,207 $9,163 $26,281 $7,932 $9,402 $109,985
Typical 20% Down Payment Boise, Idaho Rental Property 6 $57,207 -$3,885 $21,491 $9,196 $10,446 $94,455
Typical 20% Down Payment Boise, Idaho Rental Property 7 $57,207 -$9,668 $19,829 $9,756 $10,909 $88,033
Typical 20% Down Payment Boise, Idaho Rental Property 8 $57,207 -$22,313 $16,881 $10,980 $11,921 $74,676
Typical 20% Down Payment Boise, Idaho Rental Property 9 $57,195 -$19,307 $14,128 $11,764 $11,780 $75,562
Totals: $514,851 $192,383 $170,312 $62,344 $76,408 $1,016,298

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