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

Purchased Typical 25% Down Payment Denton, Texas Rental Property 10 Property
Bought in Month 899

We have a Rule that has you buying the Typical 25% Down Payment Denton, Texas Rental Property 10 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 899 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $3,066,478.18 purchase price that means you need to have $766,619.55 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($30,664.78) minus any seller concessions ($0).

Description Amount
Down Payment $766,619.55
Rent Ready Costs $0
Closing Costs $30,664.78
Seller Concessions $0
Total Cost To Close: $797,284.33

The monthly rent on this Property is $19,133.06 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 $92,221 $98,829 $0 $0 $10,355 $201,405
Typical 25% Down Payment Denton, Texas Rental Property 2 $92,221 $93,830 $0 $0 $10,310 $196,362
Typical 25% Down Payment Denton, Texas Rental Property 3 $92,221 $93,830 $0 $0 $10,310 $196,362
Typical 25% Down Payment Denton, Texas Rental Property 4 $92,221 $98,829 $0 $0 $10,355 $201,405
Typical 25% Down Payment Denton, Texas Rental Property 5 $92,221 $93,830 $0 $0 $10,310 $196,362
Typical 25% Down Payment Denton, Texas Rental Property 6 $92,221 $5,773 $60,313 $9,329 $17,355 $184,992
Typical 25% Down Payment Denton, Texas Rental Property 7 $92,221 -$11,315 $48,088 $11,140 $18,722 $158,856
Typical 25% Down Payment Denton, Texas Rental Property 8 $92,221 -$35,485 $36,921 $13,700 $20,655 $128,013
Typical 25% Down Payment Denton, Texas Rental Property 9 $92,221 -$50,622 $30,957 $15,727 $22,221 $110,504
Typical 25% Down Payment Denton, Texas Rental Property 10 $92,203 -$70,255 $22,405 $18,965 $23,437 $86,754
Totals: $922,194 $317,245 $198,684 $68,861 $154,031 $1,661,014

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