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

Purchased Typical 20% Down Payment Olathe, Kansas Rental Property 4 Property
Bought in Month 441

We have a Rule that has you buying the Typical 20% Down Payment Olathe, Kansas Rental Property 4 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 441 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Olathe, Kansas Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $986,837.67 purchase price that means you need to have $197,367.53 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,868.38) minus any seller concessions ($0).

Description Amount
Down Payment $197,367.53
Rent Ready Costs $0
Closing Costs $9,868.38
Seller Concessions $0
Total Cost To Close: $207,235.91

The monthly rent on this Property is $6,471.33 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 Olathe, Kansas Rental Property 1 $29,678 $35,733 $0 $0 $3,318 $68,729
Typical 20% Down Payment Olathe, Kansas Rental Property 2 $29,678 $985 $19,194 $3,201 $5,948 $59,006
Typical 20% Down Payment Olathe, Kansas Rental Property 3 $29,678 -$14,503 $11,376 $4,701 $7,187 $38,439
Typical 20% Down Payment Olathe, Kansas Rental Property 4 $29,672 -$22,180 $7,330 $6,103 $7,951 $28,876
Totals: $118,707 $35 $37,899 $14,005 $24,404 $195,049

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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