The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment McKinney, Texas Rental Property 6 Property
Bought in Month 606

We have a Rule that has you buying the Typical 25% Down Payment McKinney, 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 606 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment McKinney, Texas Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $2,002,406.37 purchase price that means you need to have $500,601.59 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($20,024.06) minus any seller concessions ($0).

Description Amount
Down Payment $500,601.59
Rent Ready Costs $0
Closing Costs $20,024.06
Seller Concessions $0
Total Cost To Close: $520,625.66

The monthly rent on this Property is $13,281.41 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment McKinney, Texas Rental Property 1 $60,220 $71,805 $0 $0 $6,964 $138,989
Typical 25% Down Payment McKinney, Texas Rental Property 2 $60,220 $70,403 $0 $0 $6,952 $137,575
Typical 25% Down Payment McKinney, Texas Rental Property 3 $60,220 $4,931 $34,293 $6,789 $12,066 $118,301
Typical 25% Down Payment McKinney, Texas Rental Property 4 $60,220 -$15,016 $24,646 $8,793 $13,570 $92,214
Typical 25% Down Payment McKinney, Texas Rental Property 5 $60,220 -$31,122 $19,651 $10,500 $14,859 $74,107
Typical 25% Down Payment McKinney, Texas Rental Property 6 $60,208 -$37,251 $14,630 $12,384 $15,564 $65,535
Totals: $361,310 $63,750 $93,220 $38,467 $69,976 $626,721

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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