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

Purchased Typical 20% Down Payment Lewisville, Texas Rental Property 6 Property
Bought in Month 547

We have a Rule that has you buying the Typical 20% Down Payment Lewisville, Texas Rental Property 6 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 547 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Lewisville, Texas Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,404,924.93 purchase price that means you need to have $280,984.99 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,049.25) minus any seller concessions ($0).

Description Amount
Down Payment $280,984.99
Rent Ready Costs $0
Closing Costs $14,049.25
Seller Concessions $0
Total Cost To Close: $295,034.24

The monthly rent on this Property is $9,663.45 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 Lewisville, Texas Rental Property 1 $42,252 $54,932 $0 $0 $4,739 $101,923
Typical 20% Down Payment Lewisville, Texas Rental Property 2 $42,252 $55,439 $0 $0 $4,743 $102,435
Typical 20% Down Payment Lewisville, Texas Rental Property 3 $42,252 $4,712 $26,072 $4,717 $8,623 $86,376
Typical 20% Down Payment Lewisville, Texas Rental Property 4 $42,252 -$9,479 $17,730 $6,261 $9,914 $66,679
Typical 20% Down Payment Lewisville, Texas Rental Property 5 $42,252 -$22,468 $14,258 $7,349 $10,797 $52,187
Typical 20% Down Payment Lewisville, Texas Rental Property 6 $42,243 -$27,125 $10,435 $8,689 $11,349 $45,590
Totals: $253,502 $56,012 $68,495 $27,016 $50,165 $455,189

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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