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

Purchased Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 8 Property
Bought in Month 436

We have a Rule that has you buying the Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 8 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 436 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $786,885.22 purchase price that means you need to have $196,721.31 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,868.85) minus any seller concessions ($0).

Description Amount
Down Payment $196,721.31
Rent Ready Costs $0
Closing Costs $7,868.85
Seller Concessions $0
Total Cost To Close: $204,590.16

The monthly rent on this Property is $5,481.59 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 Sioux Falls, South Dakota Rental Property 1 $23,665 $35,635 $0 $0 $2,317 $61,618
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 2 $23,665 $12,691 $15,673 $2,370 $4,102 $58,501
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 3 $23,665 $9,361 $12,855 $2,769 $4,407 $53,057
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 4 $23,665 $6,508 $10,847 $3,162 $4,712 $48,893
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 5 $23,665 $1,163 $9,268 $3,577 $5,012 $42,684
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 6 $23,665 -$3,074 $7,969 $4,026 $5,351 $37,936
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 7 $23,665 -$7,843 $6,852 $4,531 $5,732 $32,937
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 8 $23,660 -$6,631 $5,749 $4,866 $5,699 $33,343
Totals: $189,313 $47,810 $69,213 $25,301 $37,332 $368,969

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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