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

Purchased Typical 25% Down Payment Austin, Texas Rental Property 5 Property
Bought in Month 655

We have a Rule that has you buying the Typical 25% Down Payment Austin, 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 655 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Austin, Texas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $2,530,174.88 purchase price that means you need to have $632,543.72 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($25,301.75) minus any seller concessions ($0).

Description Amount
Down Payment $632,543.72
Rent Ready Costs $0
Closing Costs $25,301.75
Seller Concessions $0
Total Cost To Close: $657,845.47

The monthly rent on this Property is $14,969.44 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 Austin, Texas Rental Property 1 $76,092 $76,551 $0 $0 $8,094 $160,738
Typical 25% Down Payment Austin, Texas Rental Property 2 $76,092 $76,551 $0 $0 $8,094 $160,738
Typical 25% Down Payment Austin, Texas Rental Property 3 $76,092 -$13,155 $38,449 $9,421 $15,201 $126,009
Typical 25% Down Payment Austin, Texas Rental Property 4 $76,092 -$37,332 $28,786 $11,817 $16,996 $96,360
Typical 25% Down Payment Austin, Texas Rental Property 5 $76,077 -$59,380 $18,486 $15,648 $18,969 $69,800
Totals: $380,447 $43,236 $85,722 $36,885 $67,354 $613,644

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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