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

Purchased Typical 20% Down Payment Carrollton, Texas Rental Property 6 Property
Bought in Month 449

We have a Rule that has you buying the Typical 20% Down Payment Carrollton, Texas Rental Property 6 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 449 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Carrollton, Texas Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,123,610.48 purchase price that means you need to have $224,722.10 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,236.10) minus any seller concessions ($0).

Description Amount
Down Payment $224,722.10
Rent Ready Costs $0
Closing Costs $11,236.10
Seller Concessions $0
Total Cost To Close: $235,958.20

The monthly rent on this Property is $8,578.57 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 Carrollton, Texas Rental Property 1 $33,791 $54,302 $0 $0 $3,764 $91,857
Typical 20% Down Payment Carrollton, Texas Rental Property 2 $33,791 $17,402 $23,214 $3,486 $6,637 $84,530
Typical 20% Down Payment Carrollton, Texas Rental Property 3 $33,791 $10,298 $18,296 $4,153 $7,185 $73,723
Typical 20% Down Payment Carrollton, Texas Rental Property 4 $33,791 $348 $13,851 $5,095 $7,961 $61,046
Typical 20% Down Payment Carrollton, Texas Rental Property 5 $33,791 -$9,863 $10,880 $6,084 $8,778 $49,671
Typical 20% Down Payment Carrollton, Texas Rental Property 6 $33,785 -$11,753 $8,346 $6,949 $9,048 $46,375
Totals: $202,742 $60,734 $74,586 $25,767 $43,374 $407,202

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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