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

Purchased Typical 20% Down Payment Evansville, Indiana Rental Property 9 Property
Bought in Month 506

We have a Rule that has you buying the Typical 20% Down Payment Evansville, Indiana 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 506 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Evansville, Indiana Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $543,583.38 purchase price that means you need to have $108,716.68 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($5,435.83) minus any seller concessions ($0).

Description Amount
Down Payment $108,716.68
Rent Ready Costs $0
Closing Costs $5,435.83
Seller Concessions $0
Total Cost To Close: $114,152.51

The monthly rent on this Property is $2,713.81 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 Evansville, Indiana Rental Property 1 $16,348 $17,564 $0 $0 $1,166 $35,078
Typical 20% Down Payment Evansville, Indiana Rental Property 2 $16,348 $17,493 $0 $0 $1,166 $35,006
Typical 20% Down Payment Evansville, Indiana Rental Property 3 $16,348 $17,280 $0 $0 $1,164 $34,792
Typical 20% Down Payment Evansville, Indiana Rental Property 4 $16,348 $878 $11,770 $1,629 $2,514 $33,139
Typical 20% Down Payment Evansville, Indiana Rental Property 5 $16,348 -$3,072 $9,001 $1,984 $2,804 $27,065
Typical 20% Down Payment Evansville, Indiana Rental Property 6 $16,348 -$7,827 $6,906 $2,411 $3,153 $20,991
Typical 20% Down Payment Evansville, Indiana Rental Property 7 $16,348 -$10,952 $5,879 $2,713 $3,403 $17,392
Typical 20% Down Payment Evansville, Indiana Rental Property 8 $16,348 -$13,588 $5,090 $3,016 $3,658 $14,524
Typical 20% Down Payment Evansville, Indiana Rental Property 9 $16,344 -$14,607 $4,037 $3,362 $3,715 $12,851
Totals: $147,126 $3,170 $42,684 $15,116 $22,743 $230,840

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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