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

Purchased Typical 25% Down Payment Denton, Texas Rental Property 7 Property
Bought in Month 683

We have a Rule that has you buying the Typical 25% Down Payment Denton, Texas Rental Property 7 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 683 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 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,801,232.75 purchase price that means you need to have $450,308.19 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,012.33) minus any seller concessions ($0).

Description Amount
Down Payment $450,308.19
Rent Ready Costs $0
Closing Costs $18,012.33
Seller Concessions $0
Total Cost To Close: $468,320.52

The monthly rent on this Property is $11,238.66 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 $54,170 $58,052 $0 $0 $6,082 $118,304
Typical 25% Down Payment Denton, Texas Rental Property 2 $54,170 $55,115 $0 $0 $6,056 $115,342
Typical 25% Down Payment Denton, Texas Rental Property 3 $54,170 $55,115 $0 $0 $6,056 $115,342
Typical 25% Down Payment Denton, Texas Rental Property 4 $54,170 -$1,616 $29,519 $6,322 $10,856 $99,250
Typical 25% Down Payment Denton, Texas Rental Property 5 $54,170 -$18,631 $22,521 $7,813 $11,956 $77,830
Typical 25% Down Payment Denton, Texas Rental Property 6 $54,170 -$32,942 $17,957 $9,329 $13,101 $61,615
Typical 25% Down Payment Denton, Texas Rental Property 7 $54,159 -$41,267 $13,160 $11,140 $13,767 $50,959
Totals: $379,181 $73,826 $83,157 $34,604 $67,874 $638,641

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