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

Purchased Typical 20% Down Payment Olathe, Kansas Rental Property 7 Property
Bought in Month 695

We have a Rule that has you buying the Typical 20% Down Payment Olathe, Kansas Rental Property 7 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 695 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,844,875.12 purchase price that means you need to have $368,975.02 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,448.75) minus any seller concessions ($0).

Description Amount
Down Payment $368,975.02
Rent Ready Costs $0
Closing Costs $18,448.75
Seller Concessions $0
Total Cost To Close: $387,423.78

The monthly rent on this Property is $12,098.04 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 $55,483 $66,797 $0 $0 $6,203 $128,483
Typical 20% Down Payment Olathe, Kansas Rental Property 2 $55,483 $63,637 $0 $0 $6,175 $125,294
Typical 20% Down Payment Olathe, Kansas Rental Property 3 $55,483 $63,637 $0 $0 $6,175 $125,294
Typical 20% Down Payment Olathe, Kansas Rental Property 4 $55,483 $3,769 $34,932 $6,103 $11,245 $111,532
Typical 20% Down Payment Olathe, Kansas Rental Property 5 $55,483 -$16,600 $25,149 $7,769 $12,594 $84,395
Typical 20% Down Payment Olathe, Kansas Rental Property 6 $55,483 -$35,045 $18,976 $9,555 $14,069 $63,038
Typical 20% Down Payment Olathe, Kansas Rental Property 7 $55,472 -$44,375 $13,703 $11,410 $14,816 $51,025
Totals: $388,368 $101,820 $92,760 $34,837 $71,276 $689,061

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