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

Purchased Typical 25% Down Payment Carrollton, Texas Rental Property 8 Property
Bought in Month 461

We have a Rule that has you buying the Typical 25% 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 461 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Carrollton, Texas Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $1,157,318.80 purchase price that means you need to have $289,329.70 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,573.19) minus any seller concessions ($0).

Description Amount
Down Payment $289,329.70
Rent Ready Costs $0
Closing Costs $11,573.19
Seller Concessions $0
Total Cost To Close: $300,902.89

The monthly rent on this Property is $8,835.93 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 Carrollton, Texas Rental Property 1 $34,805 $55,931 $0 $0 $3,877 $94,613
Typical 25% Down Payment Carrollton, Texas Rental Property 2 $34,805 $21,553 $21,989 $3,618 $6,607 $88,571
Typical 25% Down Payment Carrollton, Texas Rental Property 3 $34,805 $14,279 $17,810 $4,267 $7,087 $78,247
Typical 25% Down Payment Carrollton, Texas Rental Property 4 $34,805 $10,046 $14,980 $4,886 $7,568 $72,285
Typical 25% Down Payment Carrollton, Texas Rental Property 5 $34,805 $3,946 $13,002 $5,459 $7,995 $65,207
Typical 25% Down Payment Carrollton, Texas Rental Property 6 $34,805 -$647 $11,537 $5,994 $8,403 $60,093
Typical 25% Down Payment Carrollton, Texas Rental Property 7 $34,805 -$8,193 $10,109 $6,648 $8,884 $52,254
Typical 25% Down Payment Carrollton, Texas Rental Property 8 $34,798 -$6,276 $8,456 $7,157 $8,853 $52,989
Totals: $278,434 $90,639 $97,883 $38,028 $59,274 $564,260

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