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

Purchased Typical 20% Down Payment Lewisville, Texas Rental Property 8 Property
Bought in Month 659

We have a Rule that has you buying the Typical 20% Down Payment Lewisville, 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 659 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 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,851,259.14 purchase price that means you need to have $370,251.83 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,512.59) minus any seller concessions ($0).

Description Amount
Down Payment $370,251.83
Rent Ready Costs $0
Closing Costs $18,512.59
Seller Concessions $0
Total Cost To Close: $388,764.42

The monthly rent on this Property is $12,733.46 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 $55,675 $72,377 $0 $0 $6,244 $134,295
Typical 20% Down Payment Lewisville, Texas Rental Property 2 $55,675 $73,045 $0 $0 $6,250 $134,970
Typical 20% Down Payment Lewisville, Texas Rental Property 3 $55,675 $70,390 $0 $0 $6,226 $132,291
Typical 20% Down Payment Lewisville, Texas Rental Property 4 $55,675 $8,046 $34,012 $6,261 $11,420 $115,414
Typical 20% Down Payment Lewisville, Texas Rental Property 5 $55,675 -$5,502 $27,351 $7,349 $12,298 $97,170
Typical 20% Down Payment Lewisville, Texas Rental Property 6 $55,675 -$16,686 $21,774 $8,689 $13,428 $82,880
Typical 20% Down Payment Lewisville, Texas Rental Property 7 $55,675 -$33,956 $16,990 $10,426 $14,870 $64,004
Typical 20% Down Payment Lewisville, Texas Rental Property 8 $55,663 -$37,995 $13,750 $11,449 $14,897 $57,765
Totals: $445,387 $129,720 $113,876 $44,174 $85,632 $818,789

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