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

Purchased Typical 20% Down Payment Lewisville, Texas Rental Property 10 Property
Bought in Month 774

We have a Rule that has you buying the Typical 20% Down Payment Lewisville, 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 774 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $2,457,483.54 purchase price that means you need to have $491,496.71 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($24,574.84) minus any seller concessions ($0).

Description Amount
Down Payment $491,496.71
Rent Ready Costs $0
Closing Costs $24,574.84
Seller Concessions $0
Total Cost To Close: $516,071.54

The monthly rent on this Property is $16,903.23 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 $73,906 $96,088 $0 $0 $8,289 $178,283
Typical 20% Down Payment Lewisville, Texas Rental Property 2 $73,906 $96,975 $0 $0 $8,297 $179,179
Typical 20% Down Payment Lewisville, Texas Rental Property 3 $73,906 $93,451 $0 $0 $8,266 $175,623
Typical 20% Down Payment Lewisville, Texas Rental Property 4 $73,906 $96,531 $0 $0 $8,293 $178,731
Typical 20% Down Payment Lewisville, Texas Rental Property 5 $73,906 $17,558 $53,390 $7,349 $14,337 $166,541
Typical 20% Down Payment Lewisville, Texas Rental Property 6 $73,906 $7,244 $42,505 $8,689 $15,476 $147,819
Typical 20% Down Payment Lewisville, Texas Rental Property 7 $73,906 -$9,806 $33,165 $10,426 $16,919 $124,610
Typical 20% Down Payment Lewisville, Texas Rental Property 8 $73,906 -$24,787 $29,197 $11,449 $17,725 $107,490
Typical 20% Down Payment Lewisville, Texas Rental Property 9 $73,906 -$47,732 $22,934 $13,671 $19,560 $82,340
Typical 20% Down Payment Lewisville, Texas Rental Property 10 $73,891 -$47,942 $18,253 $15,198 $19,851 $79,251
Totals: $739,048 $277,580 $199,443 $66,782 $137,014 $1,419,868

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