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

Purchased Typical 20% Down Payment Lawrence, Kansas Rental Property 9 Property
Bought in Month 424

We have a Rule that has you buying the Typical 20% Down Payment Lawrence, Kansas 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 424 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Lawrence, Kansas Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $713,241.52 purchase price that means you need to have $142,648.30 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,132.42) minus any seller concessions ($0).

Description Amount
Down Payment $142,648.30
Rent Ready Costs $0
Closing Costs $7,132.42
Seller Concessions $0
Total Cost To Close: $149,780.72

The monthly rent on this Property is $5,952.94 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 Lawrence, Kansas Rental Property 1 $21,450 $38,058 $0 $0 $2,568 $62,076
Typical 20% Down Payment Lawrence, Kansas Rental Property 2 $21,450 $17,560 $16,078 $2,076 $4,291 $61,455
Typical 20% Down Payment Lawrence, Kansas Rental Property 3 $21,450 $14,771 $13,733 $2,331 $4,501 $56,786
Typical 20% Down Payment Lawrence, Kansas Rental Property 4 $21,450 $10,061 $11,614 $2,636 $4,739 $50,500
Typical 20% Down Payment Lawrence, Kansas Rental Property 5 $21,450 $5,725 $9,497 $3,056 $5,086 $44,814
Typical 20% Down Payment Lawrence, Kansas Rental Property 6 $21,450 $1,764 $8,085 $3,439 $5,403 $40,142
Typical 20% Down Payment Lawrence, Kansas Rental Property 7 $21,450 -$1,002 $6,953 $3,843 $5,748 $36,992
Typical 20% Down Payment Lawrence, Kansas Rental Property 8 $21,450 -$6,401 $6,101 $4,230 $6,056 $31,436
Typical 20% Down Payment Lawrence, Kansas Rental Property 9 $21,446 -$3,879 $5,298 $4,411 $5,923 $33,198
Totals: $193,046 $76,657 $77,358 $26,022 $44,315 $417,398

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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