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 9 Property
Bought in Month 863

We have a Rule that has you buying the Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 9 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 863 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 9 Property, we're assuming you're getting a 20% down payment loan. With a $1,825,823.92 purchase price that means you need to have $365,164.78 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,258.24) minus any seller concessions ($0).

Description Amount
Down Payment $365,164.78
Rent Ready Costs $0
Closing Costs $18,258.24
Seller Concessions $0
Total Cost To Close: $383,423.02

The monthly rent on this Property is $16,017.43 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 $54,910 $94,740 $0 $0 $7,633 $157,283
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 2 $54,910 $91,401 $0 $0 $7,603 $153,914
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 3 $54,910 $91,401 $0 $0 $7,603 $153,914
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 4 $54,910 $91,401 $0 $0 $7,603 $153,914
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 5 $54,910 $92,229 $0 $0 $7,611 $154,750
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 6 $54,910 $91,401 $0 $0 $7,603 $153,914
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 7 $54,910 $91,401 $0 $0 $7,603 $153,914
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 8 $54,910 $91,401 $0 $0 $7,603 $153,914
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 9 $54,899 -$15,495 $13,561 $11,292 $16,155 $80,412
Totals: $494,177 $719,879 $13,561 $11,292 $77,019 $1,315,928

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