The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 7 Property
Bought in Month 479

We have a Rule that has you buying the Typical 20% Down Payment Broken Arrow, Oklahoma 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 479 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $709,035.04 purchase price that means you need to have $141,807.01 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,090.35) minus any seller concessions ($0).

Description Amount
Down Payment $141,807.01
Rent Ready Costs $0
Closing Costs $7,090.35
Seller Concessions $0
Total Cost To Close: $148,897.36

The monthly rent on this Property is $6,220.16 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 1 $21,324 $36,791 $0 $0 $2,964 $61,079
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 2 $21,324 $35,494 $0 $0 $2,953 $59,770
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 3 $21,324 $11,151 $13,336 $2,357 $4,900 $53,068
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 4 $21,324 $5,555 $10,062 $2,899 $5,348 $45,188
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 5 $21,324 -$109 $7,851 $3,479 $5,830 $38,374
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 6 $21,324 -$3,569 $7,005 $3,783 $6,078 $34,620
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 7 $21,319 -$6,017 $5,266 $4,385 $6,274 $31,227
Totals: $149,260 $79,297 $43,520 $16,902 $34,346 $323,325

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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