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

Purchased Typical 25% Down Payment Austin, Texas Rental Property 8 Property
Bought in Month 901

We have a Rule that has you buying the Typical 25% Down Payment Austin, Texas 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 901 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 8 Property, we're assuming you're getting a 25% down payment loan. With a $4,637,817.41 purchase price that means you need to have $1,159,454.35 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($46,378.17) minus any seller concessions ($0).

Description Amount
Down Payment $1,159,454.35
Rent Ready Costs $0
Closing Costs $46,378.17
Seller Concessions $0
Total Cost To Close: $1,205,832.53

The monthly rent on this Property is $27,439.02 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Austin, Texas Rental Property 1 $139,478 $140,313 $0 $0 $14,836 $294,627
Typical 25% Down Payment Austin, Texas Rental Property 2 $139,478 $140,313 $0 $0 $14,836 $294,627
Typical 25% Down Payment Austin, Texas Rental Property 3 $139,478 $138,872 $0 $0 $14,823 $293,173
Typical 25% Down Payment Austin, Texas Rental Property 4 $139,478 $136,012 $0 $0 $14,798 $290,287
Typical 25% Down Payment Austin, Texas Rental Property 5 $139,478 -$7,383 $79,928 $15,648 $26,652 $254,323
Typical 25% Down Payment Austin, Texas Rental Property 6 $139,478 -$48,854 $60,599 $19,435 $29,461 $200,119
Typical 25% Down Payment Austin, Texas Rental Property 7 $139,478 -$76,207 $48,621 $23,093 $32,287 $167,272
Typical 25% Down Payment Austin, Texas Rental Property 8 $139,449 -$112,781 $33,885 $28,683 $34,701 $123,938
Totals: $1,115,793 $310,284 $223,034 $86,859 $182,395 $1,918,366

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