The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties

Purchased Typical 25% Down Payment Olathe, Kansas Rental Property 9 Property
Bought in Month 629

We have a Rule that has you buying the Typical 25% Down Payment Olathe, 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 629 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Olathe, Kansas Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,568,058.42 purchase price that means you need to have $392,014.61 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,680.58) minus any seller concessions ($0).

Description Amount
Down Payment $392,014.61
Rent Ready Costs $0
Closing Costs $15,680.58
Seller Concessions $0
Total Cost To Close: $407,695.19

The monthly rent on this Property is $10,282.77 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical Olathe, Kansas Nomad™ Property 1* $47,158 $0 $0 $0 $4,291 $51,449
Typical 25% Down Payment Olathe, Kansas Rental Property 1 $47,158 $56,781 $0 $0 $5,273 $109,211
Typical 25% Down Payment Olathe, Kansas Rental Property 2 $47,158 $55,698 $0 $0 $5,263 $108,119
Typical 25% Down Payment Olathe, Kansas Rental Property 3 $47,158 $9,164 $29,792 $4,902 $8,962 $99,978
Typical 25% Down Payment Olathe, Kansas Rental Property 4 $47,158 $2,069 $24,513 $5,710 $9,577 $89,027
Typical 25% Down Payment Olathe, Kansas Rental Property 5 $47,158 -$5,295 $21,411 $6,348 $10,047 $79,670
Typical 25% Down Payment Olathe, Kansas Rental Property 6 $47,158 -$10,321 $18,820 $7,023 $10,569 $73,249
Typical 25% Down Payment Olathe, Kansas Rental Property 7 $47,158 -$16,376 $16,752 $7,693 $11,077 $66,304
Typical 25% Down Payment Olathe, Kansas Rental Property 8 $47,158 -$25,628 $14,495 $8,616 $11,769 $56,410
Typical 25% Down Payment Olathe, Kansas Rental Property 9 $47,148 -$28,601 $11,457 $9,698 $12,007 $51,709
Totals: $471,568 $37,490 $137,241 $49,991 $88,835 $785,126
* Denotes a property that had no rent for at least part of the period covered.

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