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

Purchased Typical 25% Down Payment Overland Park, Kansas Rental Property 7 Property
Bought in Month 726

We have a Rule that has you buying the Typical 25% Down Payment Overland Park, 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 726 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Overland Park, Kansas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $2,248,915.87 purchase price that means you need to have $562,228.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,489.16) minus any seller concessions ($0).

Description Amount
Down Payment $562,228.97
Rent Ready Costs $0
Closing Costs $22,489.16
Seller Concessions $0
Total Cost To Close: $584,718.13

The monthly rent on this Property is $13,389.96 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 Overland Park, Kansas Rental Property 1 $67,634 $67,724 $0 $0 $7,238 $142,595
Typical 25% Down Payment Overland Park, Kansas Rental Property 2 $67,634 $67,024 $0 $0 $7,232 $141,889
Typical 25% Down Payment Overland Park, Kansas Rental Property 3 $67,634 $68,075 $0 $0 $7,241 $142,950
Typical 25% Down Payment Overland Park, Kansas Rental Property 4 $67,634 -$3,025 $39,871 $7,421 $12,836 $124,737
Typical 25% Down Payment Overland Park, Kansas Rental Property 5 $67,634 -$24,867 $28,745 $9,588 $14,459 $95,560
Typical 25% Down Payment Overland Park, Kansas Rental Property 6 $67,634 -$41,949 $22,490 $11,619 $16,012 $75,806
Typical 25% Down Payment Overland Park, Kansas Rental Property 7 $67,620 -$52,795 $16,431 $13,908 $16,911 $62,076
Totals: $473,423 $80,187 $107,538 $42,538 $81,927 $785,614

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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