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

Purchased Typical 25% Down Payment Olathe, Kansas Rental Property 10 Property
Bought in Month 755

We have a Rule that has you buying the Typical 25% Down Payment Olathe, Kansas Rental Property 10 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 755 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $2,138,715.89 purchase price that means you need to have $534,678.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($21,387.16) minus any seller concessions ($0).

Description Amount
Down Payment $534,678.97
Rent Ready Costs $0
Closing Costs $21,387.16
Seller Concessions $0
Total Cost To Close: $556,066.13

The monthly rent on this Property is $14,024.94 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 $64,320 $77,066 $0 $0 $7,188 $148,573
Typical 25% Down Payment Olathe, Kansas Rental Property 2 $64,320 $73,772 $0 $0 $7,158 $145,250
Typical 25% Down Payment Olathe, Kansas Rental Property 3 $64,320 $75,227 $0 $0 $7,171 $146,718
Typical 25% Down Payment Olathe, Kansas Rental Property 4 $64,320 $73,772 $0 $0 $7,158 $145,250
Typical 25% Down Payment Olathe, Kansas Rental Property 5 $64,320 $14,146 $43,684 $6,317 $11,928 $140,395
Typical 25% Down Payment Olathe, Kansas Rental Property 6 $64,320 $439 $33,539 $7,769 $13,025 $119,092
Typical 25% Down Payment Olathe, Kansas Rental Property 7 $64,320 -$11,241 $27,770 $9,007 $13,959 $103,815
Typical 25% Down Payment Olathe, Kansas Rental Property 8 $64,320 -$21,404 $23,579 $10,238 $14,902 $91,635
Typical 25% Down Payment Olathe, Kansas Rental Property 9 $64,320 -$36,884 $19,585 $11,839 $16,108 $74,967
Typical 25% Down Payment Olathe, Kansas Rental Property 10 $64,307 -$40,669 $15,626 $13,227 $16,314 $68,804
Totals: $643,184 $204,225 $163,783 $58,397 $114,911 $1,184,499

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