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

Purchased Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 9 Property
Bought in Month 423

We have a Rule that has you buying the Typical 25% 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 423 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $617,675.89 purchase price that means you need to have $154,418.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($6,176.76) minus any seller concessions ($0).

Description Amount
Down Payment $154,418.97
Rent Ready Costs $0
Closing Costs $6,176.76
Seller Concessions $0
Total Cost To Close: $160,595.73

The monthly rent on this Property is $5,418.69 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 Broken Arrow, Oklahoma Rental Property 1 $18,576 $31,486 $0 $0 $2,577 $52,639
Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 2 $18,576 $15,473 $12,816 $1,802 $3,947 $52,615
Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 3 $18,576 $11,732 $10,986 $2,033 $4,108 $47,435
Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 4 $18,576 $8,675 $9,096 $2,357 $4,352 $43,056
Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 5 $18,576 $5,883 $7,821 $2,653 $4,576 $39,508
Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 6 $18,576 $2,740 $6,725 $2,986 $4,827 $35,854
Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 7 $18,576 -$797 $5,782 $3,361 $5,110 $32,032
Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 8 $18,576 -$3,739 $5,163 $3,672 $5,345 $29,018
Typical 25% Down Payment Broken Arrow, Oklahoma Rental Property 9 $18,572 -$1,734 $4,513 $3,820 $5,235 $30,406
Totals: $167,180 $69,718 $62,901 $22,685 $40,078 $362,562

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