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

Purchased Typical 20% Down Payment Abilene, Texas Rental Property 1 Property
Bought in Month 44

We have a Rule that has you buying the Typical 20% Down Payment Abilene, Texas Rental Property 1 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 44 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Abilene, Texas Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $181,271.22 purchase price that means you need to have $36,254.24 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,812.71) minus any seller concessions ($0).

Description Amount
Down Payment $36,254.24
Rent Ready Costs $0
Closing Costs $1,812.71
Seller Concessions $0
Total Cost To Close: $38,066.96

The monthly rent on this Property is $1,821.02 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 Abilene, Texas Rental Property 1 $5,450 $2,469 $1,346 $1,121 $1,536 $11,923
Totals: $5,450 $2,469 $1,346 $1,121 $1,536 $11,923

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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