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 9 Property
Bought in Month 514

We have a Rule that has you buying the Typical 25% Down Payment Grand Prairie, Texas Rental Property 9 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 514 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 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,008,889.05 purchase price that means you need to have $252,222.26 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,088.89) minus any seller concessions ($0).

Description Amount
Down Payment $252,222.26
Rent Ready Costs $0
Closing Costs $10,088.89
Seller Concessions $0
Total Cost To Close: $262,311.15

The monthly rent on this Property is $7,801.89 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 $30,341 $46,002 $0 $0 $3,785 $80,128
Typical 25% Down Payment Grand Prairie, Texas Rental Property 2 $30,341 $46,002 $0 $0 $3,785 $80,128
Typical 25% Down Payment Grand Prairie, Texas Rental Property 3 $30,341 $15,957 $20,349 $3,009 $6,043 $75,700
Typical 25% Down Payment Grand Prairie, Texas Rental Property 4 $30,341 $11,069 $17,009 $3,463 $6,380 $68,262
Typical 25% Down Payment Grand Prairie, Texas Rental Property 5 $30,341 $5,863 $14,083 $4,015 $6,796 $61,098
Typical 25% Down Payment Grand Prairie, Texas Rental Property 6 $30,341 -$173 $11,660 $4,654 $7,279 $53,762
Typical 25% Down Payment Grand Prairie, Texas Rental Property 7 $30,341 -$3,320 $10,058 $5,226 $7,731 $50,035
Typical 25% Down Payment Grand Prairie, Texas Rental Property 8 $30,341 -$10,271 $8,952 $5,724 $8,087 $42,834
Typical 25% Down Payment Grand Prairie, Texas Rental Property 9 $30,335 -$8,068 $7,371 $6,240 $8,110 $43,988
Totals: $273,066 $103,060 $89,482 $32,331 $57,996 $555,935

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