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

Purchased Typical 25% Down Payment Grand Prairie, Texas Rental Property 7 Property
Bought in Month 442

We have a Rule that has you buying the Typical 25% Down Payment Grand Prairie, 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 442 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Grand Prairie, Texas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $844,928.70 purchase price that means you need to have $211,232.18 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,449.29) minus any seller concessions ($0).

Description Amount
Down Payment $211,232.18
Rent Ready Costs $0
Closing Costs $8,449.29
Seller Concessions $0
Total Cost To Close: $219,681.46

The monthly rent on this Property is $6,533.96 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 Grand Prairie, Texas Rental Property 1 $25,410 $38,526 $0 $0 $3,170 $67,106
Typical 25% Down Payment Grand Prairie, Texas Rental Property 2 $25,410 $14,263 $16,619 $2,571 $5,111 $63,973
Typical 25% Down Payment Grand Prairie, Texas Rental Property 3 $25,410 $8,747 $13,588 $3,009 $5,430 $56,185
Typical 25% Down Payment Grand Prairie, Texas Rental Property 4 $25,410 $3,958 $11,357 $3,463 $5,768 $49,957
Typical 25% Down Payment Grand Prairie, Texas Rental Property 5 $25,410 -$1,248 $9,404 $4,015 $6,185 $43,765
Typical 25% Down Payment Grand Prairie, Texas Rental Property 6 $25,410 -$7,284 $7,786 $4,654 $6,667 $37,234
Typical 25% Down Payment Grand Prairie, Texas Rental Property 7 $25,405 -$6,757 $6,173 $5,226 $6,792 $36,840
Totals: $177,868 $50,204 $64,927 $22,938 $39,123 $355,059

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