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

Purchased Typical 20% Down Payment Carrollton, Texas Rental Property 8 Property
Bought in Month 529

We have a Rule that has you buying the Typical 20% Down Payment Carrollton, 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 529 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 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,368,350.26 purchase price that means you need to have $273,670.05 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($13,683.50) minus any seller concessions ($0).

Description Amount
Down Payment $273,670.05
Rent Ready Costs $0
Closing Costs $13,683.50
Seller Concessions $0
Total Cost To Close: $287,353.55

The monthly rent on this Property is $10,447.12 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 $41,152 $66,126 $0 $0 $4,584 $111,862
Typical 20% Down Payment Carrollton, Texas Rental Property 2 $41,152 $65,037 $0 $0 $4,574 $110,763
Typical 20% Down Payment Carrollton, Texas Rental Property 3 $41,152 $21,880 $29,136 $4,153 $8,003 $104,323
Typical 20% Down Payment Carrollton, Texas Rental Property 4 $41,152 $11,881 $22,058 $5,095 $8,778 $88,964
Typical 20% Down Payment Carrollton, Texas Rental Property 5 $41,152 $1,671 $17,327 $6,084 $9,595 $75,828
Typical 20% Down Payment Carrollton, Texas Rental Property 6 $41,152 -$5,638 $14,457 $6,949 $10,325 $67,245
Typical 20% Down Payment Carrollton, Texas Rental Property 7 $41,152 -$15,089 $12,558 $7,706 $10,936 $57,263
Typical 20% Down Payment Carrollton, Texas Rental Property 8 $41,143 -$15,259 $10,163 $8,463 $10,998 $55,508
Totals: $329,206 $130,608 $105,698 $38,449 $67,793 $671,753

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