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

Purchased Typical 20% Down Payment Grand Prairie, Texas Rental Property 10 Property
Bought in Month 983

We have a Rule that has you buying the Typical 20% Down Payment Grand Prairie, 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 983 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Grand Prairie, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $3,203,059.02 purchase price that means you need to have $640,611.80 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($32,030.59) minus any seller concessions ($0).

Description Amount
Down Payment $640,611.80
Rent Ready Costs $0
Closing Costs $32,030.59
Seller Concessions $0
Total Cost To Close: $672,642.39

The monthly rent on this Property is $24,769.74 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 Grand Prairie, Texas Rental Property 1 $96,329 $140,198 $0 $0 $11,964 $248,490
Typical 20% Down Payment Grand Prairie, Texas Rental Property 2 $96,329 $139,556 $0 $0 $11,958 $247,843
Typical 20% Down Payment Grand Prairie, Texas Rental Property 3 $96,329 $138,916 $0 $0 $11,952 $247,197
Typical 20% Down Payment Grand Prairie, Texas Rental Property 4 $96,329 $138,916 $0 $0 $11,952 $247,197
Typical 20% Down Payment Grand Prairie, Texas Rental Property 5 $96,329 $138,916 $0 $0 $11,952 $247,197
Typical 20% Down Payment Grand Prairie, Texas Rental Property 6 $96,329 $140,841 $0 $0 $11,969 $249,139
Typical 20% Down Payment Grand Prairie, Texas Rental Property 7 $96,329 $138,916 $0 $0 $11,952 $247,197
Typical 20% Down Payment Grand Prairie, Texas Rental Property 8 $96,329 $138,916 $0 $0 $11,952 $247,197
Typical 20% Down Payment Grand Prairie, Texas Rental Property 9 $96,329 $138,916 $0 $0 $11,952 $247,197
Typical 20% Down Payment Grand Prairie, Texas Rental Property 10 $96,309 -$48,612 $23,790 $19,809 $26,955 $118,252
Totals: $963,268 $1,205,481 $23,790 $19,809 $134,559 $2,346,908

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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