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

Purchased Typical 25% Down Payment Garland, Texas Rental Property 7 Property
Bought in Month 510

We have a Rule that has you buying the Typical 25% Down Payment Garland, 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 510 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Garland, Texas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $930,148.46 purchase price that means you need to have $232,537.12 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,301.48) minus any seller concessions ($0).

Description Amount
Down Payment $232,537.12
Rent Ready Costs $0
Closing Costs $9,301.48
Seller Concessions $0
Total Cost To Close: $241,838.60

The monthly rent on this Property is $6,621.77 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 Garland, Texas Rental Property 1 $27,973 $37,630 $0 $0 $3,217 $68,821
Typical 25% Down Payment Garland, Texas Rental Property 2 $27,973 $38,150 $0 $0 $3,222 $69,345
Typical 25% Down Payment Garland, Texas Rental Property 3 $27,973 $10,532 $17,672 $2,908 $5,416 $64,501
Typical 25% Down Payment Garland, Texas Rental Property 4 $27,973 $2,688 $13,315 $3,629 $5,952 $53,557
Typical 25% Down Payment Garland, Texas Rental Property 5 $27,973 -$5,186 $10,223 $4,463 $6,582 $44,055
Typical 25% Down Payment Garland, Texas Rental Property 6 $27,973 -$10,474 $8,790 $5,024 $7,005 $38,318
Typical 25% Down Payment Garland, Texas Rental Property 7 $27,968 -$11,853 $6,796 $5,753 $7,222 $35,886
Totals: $195,807 $61,488 $56,795 $21,776 $38,616 $374,483

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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