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

Purchased Typical 20% Down Payment Killeen, Texas Rental Property 5 Property
Bought in Month 408

We have a Rule that has you buying the Typical 20% Down Payment Killeen, 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 408 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Killeen, Texas Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $510,822.16 purchase price that means you need to have $102,164.43 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($5,108.22) minus any seller concessions ($0).

Description Amount
Down Payment $102,164.43
Rent Ready Costs $0
Closing Costs $5,108.22
Seller Concessions $0
Total Cost To Close: $107,272.65

The monthly rent on this Property is $4,006.02 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 Killeen, Texas Rental Property 1 $15,362 $23,094 $0 $0 $1,892 $40,348
Typical 20% Down Payment Killeen, Texas Rental Property 2 $15,362 $7,562 $10,553 $1,585 $3,209 $38,272
Typical 20% Down Payment Killeen, Texas Rental Property 3 $15,362 $1,778 $7,129 $2,115 $3,644 $30,028
Typical 20% Down Payment Killeen, Texas Rental Property 4 $15,362 -$4,266 $5,272 $2,639 $4,072 $23,079
Typical 20% Down Payment Killeen, Texas Rental Property 5 $15,359 -$6,856 $3,794 $3,159 $4,288 $19,745
Totals: $76,809 $21,311 $26,748 $9,498 $17,105 $151,472

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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