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

Purchased Typical 25% Down Payment Evansville, Indiana Rental Property 9 Property
Bought in Month 459

We have a Rule that has you buying the Typical 25% 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 459 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Evansville, Indiana Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $484,157.92 purchase price that means you need to have $121,039.48 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,841.58) minus any seller concessions ($0).

Description Amount
Down Payment $121,039.48
Rent Ready Costs $0
Closing Costs $4,841.58
Seller Concessions $0
Total Cost To Close: $125,881.06

The monthly rent on this Property is $2,417.13 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 Evansville, Indiana Rental Property 1 $14,561 $15,266 $0 $0 $1,035 $30,862
Typical 25% Down Payment Evansville, Indiana Rental Property 2 $14,561 $15,454 $0 $0 $1,037 $31,052
Typical 25% Down Payment Evansville, Indiana Rental Property 3 $14,561 $1,927 $9,920 $1,427 $2,114 $29,948
Typical 25% Down Payment Evansville, Indiana Rental Property 4 $14,561 -$218 $8,214 $1,654 $2,285 $26,495
Typical 25% Down Payment Evansville, Indiana Rental Property 5 $14,561 -$2,722 $6,822 $1,912 $2,480 $23,053
Typical 25% Down Payment Evansville, Indiana Rental Property 6 $14,561 -$4,899 $5,738 $2,190 $2,693 $20,283
Typical 25% Down Payment Evansville, Indiana Rental Property 7 $14,561 -$8,233 $4,888 $2,483 $2,910 $16,608
Typical 25% Down Payment Evansville, Indiana Rental Property 8 $14,561 -$10,409 $4,323 $2,733 $3,100 $14,309
Typical 25% Down Payment Evansville, Indiana Rental Property 9 $14,558 -$10,519 $3,537 $2,994 $3,115 $13,685
Totals: $131,042 -$4,353 $43,443 $15,393 $20,769 $206,296

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