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

Purchased Typical 20% Down Payment Irving, Texas Rental Property 10 Property
Bought in Month 995

We have a Rule that has you buying the Typical 20% Down Payment Irving, 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 995 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $3,447,495.48 purchase price that means you need to have $689,499.10 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($34,474.95) minus any seller concessions ($0).

Description Amount
Down Payment $689,499.10
Rent Ready Costs $0
Closing Costs $34,474.95
Seller Concessions $0
Total Cost To Close: $723,974.05

The monthly rent on this Property is $26,424.01 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 $103,680 $153,246 $0 $0 $12,529 $269,454
Typical 20% Down Payment Irving, Texas Rental Property 2 $103,680 $153,933 $0 $0 $12,535 $270,148
Typical 20% Down Payment Irving, Texas Rental Property 3 $103,680 $151,875 $0 $0 $12,517 $268,072
Typical 20% Down Payment Irving, Texas Rental Property 4 $103,680 $152,559 $0 $0 $12,523 $268,762
Typical 20% Down Payment Irving, Texas Rental Property 5 $103,680 $153,246 $0 $0 $12,529 $269,454
Typical 20% Down Payment Irving, Texas Rental Property 6 $103,680 $157,398 $0 $0 $12,566 $273,643
Typical 20% Down Payment Irving, Texas Rental Property 7 $103,680 $151,192 $0 $0 $12,511 $267,383
Typical 20% Down Payment Irving, Texas Rental Property 8 $103,680 $151,192 $0 $0 $12,511 $267,383
Typical 20% Down Payment Irving, Texas Rental Property 9 $103,680 $151,192 $0 $0 $12,511 $267,383
Typical 20% Down Payment Irving, Texas Rental Property 10 $103,659 -$50,647 $25,606 $21,321 $28,658 $128,597
Totals: $1,036,778 $1,325,187 $25,606 $21,321 $141,388 $2,550,280

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