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

Purchased Typical 25% Down Payment Denton, Texas Rental Property 4 Property
Bought in Month 453

We have a Rule that has you buying the Typical 25% Down Payment Denton, Texas Rental Property 4 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 453 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Denton, Texas Rental Property 4 Property, we're assuming you're getting a 25% down payment loan. With a $1,022,169.76 purchase price that means you need to have $255,542.44 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,221.70) minus any seller concessions ($0).

Description Amount
Down Payment $255,542.44
Rent Ready Costs $0
Closing Costs $10,221.70
Seller Concessions $0
Total Cost To Close: $265,764.14

The monthly rent on this Property is $6,377.75 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 Denton, Texas Rental Property 1 $30,741 $32,945 $0 $0 $3,452 $67,138
Typical 25% Down Payment Denton, Texas Rental Property 2 $30,741 -$954 $17,839 $3,415 $6,016 $57,056
Typical 25% Down Payment Denton, Texas Rental Property 3 $30,741 -$12,039 $12,230 $4,589 $6,902 $42,423
Typical 25% Down Payment Denton, Texas Rental Property 4 $30,735 -$21,894 $7,468 $6,322 $7,839 $30,469
Totals: $122,957 -$1,943 $37,537 $14,326 $24,209 $197,086

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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