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

Purchased Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 8 Property
Bought in Month 473

We have a Rule that has you buying the Typical 25% Down Payment Baton Rouge, Louisiana 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 473 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $669,127.88 purchase price that means you need to have $167,281.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($6,691.28) minus any seller concessions ($0).

Description Amount
Down Payment $167,281.97
Rent Ready Costs $0
Closing Costs $6,691.28
Seller Concessions $0
Total Cost To Close: $173,973.25

The monthly rent on this Property is $4,846.03 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 Baton Rouge, Louisiana Rental Property 1 $20,123 $31,431 $0 $0 $2,123 $53,677
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 2 $20,123 $30,793 $0 $0 $2,117 $53,033
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 3 $20,123 $9,951 $12,436 $2,128 $3,717 $48,355
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 4 $20,123 $6,053 $9,916 $2,541 $4,029 $42,662
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 5 $20,123 $1,399 $7,906 $3,034 $4,401 $36,863
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 6 $20,123 -$3,162 $6,546 $3,517 $4,766 $31,790
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 7 $20,123 -$6,241 $5,845 $3,843 $5,012 $28,583
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 8 $20,119 -$5,164 $4,889 $4,138 $4,993 $28,976
Totals: $160,983 $65,060 $47,537 $19,202 $31,159 $323,940

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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