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

Purchased Typical 20% Down Payment Mesquite, Texas Rental Property 9 Property
Bought in Month 839

We have a Rule that has you buying the Typical 20% Down Payment Mesquite, Texas Rental Property 9 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 839 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 9 Property, we're assuming you're getting a 20% down payment loan. With a $1,913,795.35 purchase price that means you need to have $382,759.07 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,137.95) minus any seller concessions ($0).

Description Amount
Down Payment $382,759.07
Rent Ready Costs $0
Closing Costs $19,137.95
Seller Concessions $0
Total Cost To Close: $401,897.02

The monthly rent on this Property is $15,734.97 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 $57,555 $100,147 $0 $0 $6,641 $164,343
Typical 20% Down Payment Mesquite, Texas Rental Property 2 $57,555 $100,147 $0 $0 $6,641 $164,343
Typical 20% Down Payment Mesquite, Texas Rental Property 3 $57,555 $100,147 $0 $0 $6,641 $164,343
Typical 20% Down Payment Mesquite, Texas Rental Property 4 $57,555 $100,147 $0 $0 $6,641 $164,343
Typical 20% Down Payment Mesquite, Texas Rental Property 5 $57,555 $100,147 $0 $0 $6,641 $164,343
Typical 20% Down Payment Mesquite, Texas Rental Property 6 $57,555 $100,147 $0 $0 $6,641 $164,343
Typical 20% Down Payment Mesquite, Texas Rental Property 7 $57,555 $100,147 $0 $0 $6,641 $164,343
Typical 20% Down Payment Mesquite, Texas Rental Property 8 $57,555 $45,120 $45,825 $2,664 $11,043 $162,207
Typical 20% Down Payment Mesquite, Texas Rental Property 9 $57,544 -$11,899 $14,215 $11,836 $15,604 $87,299
Totals: $517,988 $734,251 $60,039 $14,500 $73,132 $1,399,909

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