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

Purchased Typical 25% Down Payment Arlington, Texas Rental Property 5 Property
Bought in Month 443

We have a Rule that has you buying the Typical 25% Down Payment Arlington, Texas Rental Property 5 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 443 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Arlington, Texas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $856,533.15 purchase price that means you need to have $214,133.29 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,565.33) minus any seller concessions ($0).

Description Amount
Down Payment $214,133.29
Rent Ready Costs $0
Closing Costs $8,565.33
Seller Concessions $0
Total Cost To Close: $222,698.62

The monthly rent on this Property is $5,926.26 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 Arlington, Texas Rental Property 1 $25,759 $31,052 $0 $0 $3,034 $59,846
Typical 25% Down Payment Arlington, Texas Rental Property 2 $25,759 $5,899 $16,121 $2,697 $5,074 $55,551
Typical 25% Down Payment Arlington, Texas Rental Property 3 $25,759 $277 $12,261 $3,342 $5,565 $47,204
Typical 25% Down Payment Arlington, Texas Rental Property 4 $25,759 -$9,602 $8,867 $4,307 $6,287 $35,619
Typical 25% Down Payment Arlington, Texas Rental Property 5 $25,754 -$14,780 $6,258 $5,297 $6,701 $29,230
Totals: $128,792 $12,847 $43,507 $15,644 $26,661 $227,449

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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