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

Purchased Typical 25% Down Payment Norman, Oklahoma Rental Property 9 Property
Bought in Month 478

We have a Rule that has you buying the Typical 25% Down Payment Norman, 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 478 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Norman, Oklahoma Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $664,186.14 purchase price that means you need to have $166,046.54 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($6,641.86) minus any seller concessions ($0).

Description Amount
Down Payment $166,046.54
Rent Ready Costs $0
Closing Costs $6,641.86
Seller Concessions $0
Total Cost To Close: $172,688.40

The monthly rent on this Property is $5,439.88 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 Norman, Oklahoma Rental Property 1 $19,975 $29,313 $0 $0 $2,746 $52,033
Typical 25% Down Payment Norman, Oklahoma Rental Property 2 $19,975 $30,596 $0 $0 $2,757 $53,328
Typical 25% Down Payment Norman, Oklahoma Rental Property 3 $19,975 $11,395 $13,868 $1,928 $4,204 $51,370
Typical 25% Down Payment Norman, Oklahoma Rental Property 4 $19,975 $7,512 $11,197 $2,280 $4,465 $45,428
Typical 25% Down Payment Norman, Oklahoma Rental Property 5 $19,975 $4,322 $9,184 $2,663 $4,758 $40,901
Typical 25% Down Payment Norman, Oklahoma Rental Property 6 $19,975 $111 $7,676 $3,064 $5,057 $35,883
Typical 25% Down Payment Norman, Oklahoma Rental Property 7 $19,975 -$4,496 $6,356 $3,552 $5,425 $30,813
Typical 25% Down Payment Norman, Oklahoma Rental Property 8 $19,975 -$6,432 $5,857 $3,787 $5,605 $28,792
Typical 25% Down Payment Norman, Oklahoma Rental Property 9 $19,971 -$5,006 $4,853 $4,108 $5,605 $29,531
Totals: $179,768 $67,315 $58,992 $21,382 $40,623 $368,079

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