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 10 Property
Bought in Month 935

We have a Rule that has you buying the Typical 25% Down Payment Overland Park, 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 935 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $3,763,178.96 purchase price that means you need to have $940,794.74 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($37,631.79) minus any seller concessions ($0).

Description Amount
Down Payment $940,794.74
Rent Ready Costs $0
Closing Costs $37,631.79
Seller Concessions $0
Total Cost To Close: $978,426.53

The monthly rent on this Property is $22,405.83 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 $113,174 $113,312 $0 $0 $12,110 $238,596
Typical 25% Down Payment Overland Park, Kansas Rental Property 2 $113,174 $112,141 $0 $0 $12,100 $237,415
Typical 25% Down Payment Overland Park, Kansas Rental Property 3 $113,174 $113,900 $0 $0 $12,115 $239,189
Typical 25% Down Payment Overland Park, Kansas Rental Property 4 $113,174 $112,141 $0 $0 $12,100 $237,415
Typical 25% Down Payment Overland Park, Kansas Rental Property 5 $113,174 $109,817 $0 $0 $12,079 $235,070
Typical 25% Down Payment Overland Park, Kansas Rental Property 6 $113,174 $3,639 $72,632 $11,619 $20,884 $221,949
Typical 25% Down Payment Overland Park, Kansas Rental Property 7 $113,174 -$17,378 $57,728 $13,908 $22,617 $190,050
Typical 25% Down Payment Overland Park, Kansas Rental Property 8 $113,174 -$53,639 $43,630 $17,318 $25,155 $145,638
Typical 25% Down Payment Overland Park, Kansas Rental Property 9 $113,174 -$79,673 $36,125 $20,076 $27,238 $116,940
Typical 25% Down Payment Overland Park, Kansas Rental Property 10 $113,151 -$91,548 $27,495 $23,273 $28,188 $100,559
Totals: $1,131,715 $322,714 $237,612 $86,195 $184,586 $1,962,821

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