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

Purchased Typical 20% Down Payment Mesquite, Texas Rental Property 8 Property
Bought in Month 515

We have a Rule that has you buying the Typical 20% Down Payment Mesquite, 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 515 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Mesquite, Texas Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $861,569.72 purchase price that means you need to have $172,313.94 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,615.70) minus any seller concessions ($0).

Description Amount
Down Payment $172,313.94
Rent Ready Costs $0
Closing Costs $8,615.70
Seller Concessions $0
Total Cost To Close: $180,929.64

The monthly rent on this Property is $7,083.71 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 Mesquite, Texas Rental Property 1 $25,911 $45,085 $0 $0 $2,990 $73,986
Typical 20% Down Payment Mesquite, Texas Rental Property 2 $25,911 $45,085 $0 $0 $2,990 $73,986
Typical 20% Down Payment Mesquite, Texas Rental Property 3 $25,911 $16,367 $16,870 $2,781 $5,287 $67,216
Typical 20% Down Payment Mesquite, Texas Rental Property 4 $25,911 $9,765 $12,729 $3,420 $5,815 $57,640
Typical 20% Down Payment Mesquite, Texas Rental Property 5 $25,911 $2,911 $9,999 $4,084 $6,363 $49,268
Typical 20% Down Payment Mesquite, Texas Rental Property 6 $25,911 $343 $9,226 $4,332 $6,569 $46,380
Typical 20% Down Payment Mesquite, Texas Rental Property 7 $25,911 -$5,273 $7,854 $4,876 $7,018 $40,386
Typical 20% Down Payment Mesquite, Texas Rental Property 8 $25,906 -$5,357 $6,399 $5,328 $7,025 $39,301
Totals: $207,281 $108,926 $63,077 $24,822 $44,057 $448,163

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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