The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Olathe, Kansas Rental Property 8 Property
Bought in Month 651

We have a Rule that has you buying the Typical 25% Down Payment Olathe, Kansas Rental Property 8 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 651 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 8 Property, we're assuming you're getting a 25% down payment loan. With a $1,655,377.89 purchase price that means you need to have $413,844.47 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,553.78) minus any seller concessions ($0).

Description Amount
Down Payment $413,844.47
Rent Ready Costs $0
Closing Costs $16,553.78
Seller Concessions $0
Total Cost To Close: $430,398.25

The monthly rent on this Property is $10,855.38 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Olathe, Kansas Rental Property 1 $49,784 $59,655 $0 $0 $5,564 $115,003
Typical 25% Down Payment Olathe, Kansas Rental Property 2 $49,784 $57,106 $0 $0 $5,541 $112,431
Typical 25% Down Payment Olathe, Kansas Rental Property 3 $49,784 $58,232 $0 $0 $5,551 $113,567
Typical 25% Down Payment Olathe, Kansas Rental Property 4 $49,784 $5,671 $29,441 $5,449 $9,656 $100,001
Typical 25% Down Payment Olathe, Kansas Rental Property 5 $49,784 -$2,521 $24,376 $6,317 $10,311 $88,268
Typical 25% Down Payment Olathe, Kansas Rental Property 6 $49,784 -$16,228 $18,716 $7,769 $11,408 $71,449
Typical 25% Down Payment Olathe, Kansas Rental Property 7 $49,784 -$27,908 $15,496 $9,007 $12,342 $58,721
Typical 25% Down Payment Olathe, Kansas Rental Property 8 $49,774 -$30,716 $12,095 $10,238 $12,667 $54,057
Totals: $398,260 $103,291 $100,124 $38,781 $73,040 $713,495

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