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 10 Property
Bought in Month 803

We have a Rule that has you buying the Typical 25% Down Payment Baton Rouge, Louisiana 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 803 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $1,508,456.55 purchase price that means you need to have $377,114.14 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,084.57) minus any seller concessions ($0).

Description Amount
Down Payment $377,114.14
Rent Ready Costs $0
Closing Costs $15,084.57
Seller Concessions $0
Total Cost To Close: $392,198.70

The monthly rent on this Property is $10,924.72 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 $45,365 $70,849 $0 $0 $4,785 $120,999
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 2 $45,365 $69,410 $0 $0 $4,772 $119,547
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 3 $45,365 $67,706 $0 $0 $4,757 $117,828
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 4 $45,365 $67,706 $0 $0 $4,757 $117,828
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 5 $45,365 $67,706 $0 $0 $4,757 $117,828
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 6 $45,365 $67,706 $0 $0 $4,757 $117,828
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 7 $45,365 $67,706 $0 $0 $4,757 $117,828
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 8 $45,365 $30,350 $33,860 $0 $7,897 $117,472
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 9 $45,365 $25,651 $30,811 $4,456 $8,121 $114,403
Typical 25% Down Payment Baton Rouge, Louisiana Rental Property 10 $45,356 -$13,011 $11,021 $9,329 $11,214 $63,910
Totals: $453,644 $521,779 $75,692 $13,785 $60,571 $1,125,471

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