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

Purchased Typical 20% Down Payment Irving, Texas Rental Property 5 Property
Bought in Month 434

We have a Rule that has you buying the Typical 20% Down Payment Irving, Texas Rental Property 5 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 434 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Irving, Texas Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $865,692.09 purchase price that means you need to have $173,138.42 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,656.92) minus any seller concessions ($0).

Description Amount
Down Payment $173,138.42
Rent Ready Costs $0
Closing Costs $8,656.92
Seller Concessions $0
Total Cost To Close: $181,795.34

The monthly rent on this Property is $6,635.27 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Irving, Texas Rental Property 1 $26,035 $38,484 $0 $0 $3,146 $67,665
Typical 20% Down Payment Irving, Texas Rental Property 2 $26,035 $11,391 $18,310 $2,640 $5,329 $63,704
Typical 20% Down Payment Irving, Texas Rental Property 3 $26,035 $1,766 $12,368 $3,522 $6,053 $49,744
Typical 20% Down Payment Irving, Texas Rental Property 4 $26,035 -$7,879 $8,934 $4,473 $6,840 $38,402
Typical 20% Down Payment Irving, Texas Rental Property 5 $26,030 -$12,373 $6,430 $5,354 $7,215 $32,655
Totals: $130,169 $31,388 $46,042 $15,989 $28,584 $252,171

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