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

Purchased Typical 25% Down Payment Frisco, Texas Rental Property 7 Property
Bought in Month 1183

We have a Rule that has you buying the Typical 25% Down Payment Frisco, 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 1183 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Frisco, Texas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $10,952,682 purchase price that means you need to have $2,738,170.50 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($109,526.82) minus any seller concessions ($0).

Description Amount
Down Payment $2,738,170.50
Rent Ready Costs $0
Closing Costs $109,526.82
Seller Concessions $0
Total Cost To Close: $2,847,697.32

The monthly rent on this Property is $54,052.27 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 Frisco, Texas Rental Property 1 $329,391 $205,287 $0 $0 $34,289 $568,966
Typical 25% Down Payment Frisco, Texas Rental Property 2 $329,391 $212,357 $0 $0 $34,352 $576,099
Typical 25% Down Payment Frisco, Texas Rental Property 3 $329,391 $203,883 $0 $0 $34,276 $567,550
Typical 25% Down Payment Frisco, Texas Rental Property 4 $329,391 $212,357 $0 $0 $34,352 $576,099
Typical 25% Down Payment Frisco, Texas Rental Property 5 $329,391 -$145,999 $189,951 $36,772 $62,018 $472,133
Typical 25% Down Payment Frisco, Texas Rental Property 6 $329,391 -$265,367 $130,222 $49,419 $71,568 $315,233
Typical 25% Down Payment Frisco, Texas Rental Property 7 $329,324 -$376,090 $80,023 $67,737 $81,427 $182,422
Totals: $2,305,669 $46,428 $400,196 $153,928 $352,282 $3,258,504

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