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

Purchased Typical 20% Down Payment Olathe, Kansas Rental Property 5 Property
Bought in Month 539

We have a Rule that has you buying the Typical 20% Down Payment Olathe, Kansas Rental Property 5 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 539 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 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,256,270.18 purchase price that means you need to have $251,254.04 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($12,562.70) minus any seller concessions ($0).

Description Amount
Down Payment $251,254.04
Rent Ready Costs $0
Closing Costs $12,562.70
Seller Concessions $0
Total Cost To Close: $263,816.74

The monthly rent on this Property is $8,238.17 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 $37,781 $45,486 $0 $0 $4,224 $87,491
Typical 20% Down Payment Olathe, Kansas Rental Property 2 $37,781 $43,333 $0 $0 $4,205 $85,319
Typical 20% Down Payment Olathe, Kansas Rental Property 3 $37,781 -$5,211 $20,116 $4,701 $8,088 $65,475
Typical 20% Down Payment Olathe, Kansas Rental Property 4 $37,781 -$17,543 $14,098 $6,103 $9,266 $49,706
Typical 20% Down Payment Olathe, Kansas Rental Property 5 $37,773 -$30,217 $9,331 $7,769 $10,089 $34,745
Totals: $188,898 $35,848 $43,545 $18,573 $35,872 $322,736

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