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

Purchased Typical 20% Down Payment Laredo, Texas Rental Property 8 Property
Bought in Month 406

We have a Rule that has you buying the Typical 20% Down Payment Laredo, Texas Rental Property 8 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 406 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Laredo, Texas Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $463,984.86 purchase price that means you need to have $92,796.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,639.85) minus any seller concessions ($0).

Description Amount
Down Payment $92,796.97
Rent Ready Costs $0
Closing Costs $4,639.85
Seller Concessions $0
Total Cost To Close: $97,436.82

The monthly rent on this Property is $4,057.52 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 Laredo, Texas Rental Property 1 $13,954 $25,042 $0 $0 $1,879 $40,875
Typical 20% Down Payment Laredo, Texas Rental Property 2 $13,954 $10,644 $10,999 $976 $2,946 $39,518
Typical 20% Down Payment Laredo, Texas Rental Property 3 $13,954 $8,370 $9,055 $1,501 $3,109 $35,989
Typical 20% Down Payment Laredo, Texas Rental Property 4 $13,954 $6,266 $7,257 $1,766 $3,333 $32,577
Typical 20% Down Payment Laredo, Texas Rental Property 5 $13,954 $3,038 $6,055 $2,018 $3,535 $28,600
Typical 20% Down Payment Laredo, Texas Rental Property 6 $13,954 $423 $5,155 $2,271 $3,745 $25,547
Typical 20% Down Payment Laredo, Texas Rental Property 7 $13,954 -$2,520 $4,389 $2,556 $3,980 $22,358
Typical 20% Down Payment Laredo, Texas Rental Property 8 $13,951 -$2,164 $3,446 $2,870 $4,055 $22,158
Totals: $111,628 $49,099 $46,355 $13,957 $26,582 $247,622

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