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

Purchased Typical 20% Down Payment Frisco, Texas Rental Property 5 Property
Bought in Month 987

We have a Rule that has you buying the Typical 20% Down Payment Frisco, Texas Rental Property 5 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 987 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Frisco, Texas Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $6,758,429.82 purchase price that means you need to have $1,351,685.96 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($67,584.30) minus any seller concessions ($0).

Description Amount
Down Payment $1,351,685.96
Rent Ready Costs $0
Closing Costs $67,584.30
Seller Concessions $0
Total Cost To Close: $1,419,270.26

The monthly rent on this Property is $33,353.34 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 Frisco, Texas Rental Property 1 $203,253 $133,680 $0 $0 $21,220 $358,153
Typical 20% Down Payment Frisco, Texas Rental Property 2 $203,253 $129,285 $0 $0 $21,181 $353,719
Typical 20% Down Payment Frisco, Texas Rental Property 3 $203,253 $127,542 $0 $0 $21,166 $351,961
Typical 20% Down Payment Frisco, Texas Rental Property 4 $203,253 -$184,597 $85,865 $29,973 $45,906 $180,400
Typical 20% Down Payment Frisco, Texas Rental Property 5 $203,212 -$269,614 $50,198 $41,798 $52,938 $78,531
Totals: $1,016,224 -$63,704 $136,063 $71,771 $162,412 $1,322,764

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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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