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

Purchased Typical 20% Down Payment Mesquite, Texas Rental Property 10 Property
Bought in Month 875

We have a Rule that has you buying the Typical 20% Down Payment Mesquite, 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 875 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $2,091,255.85 purchase price that means you need to have $418,251.17 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($20,912.56) minus any seller concessions ($0).

Description Amount
Down Payment $418,251.17
Rent Ready Costs $0
Closing Costs $20,912.56
Seller Concessions $0
Total Cost To Close: $439,163.73

The monthly rent on this Property is $17,194.03 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 $62,892 $109,434 $0 $0 $7,256 $179,582
Typical 20% Down Payment Mesquite, Texas Rental Property 2 $62,892 $109,434 $0 $0 $7,256 $179,582
Typical 20% Down Payment Mesquite, Texas Rental Property 3 $62,892 $109,434 $0 $0 $7,256 $179,582
Typical 20% Down Payment Mesquite, Texas Rental Property 4 $62,892 $109,434 $0 $0 $7,256 $179,582
Typical 20% Down Payment Mesquite, Texas Rental Property 5 $62,892 $109,434 $0 $0 $7,256 $179,582
Typical 20% Down Payment Mesquite, Texas Rental Property 6 $62,892 $109,434 $0 $0 $7,256 $179,582
Typical 20% Down Payment Mesquite, Texas Rental Property 7 $62,892 $109,434 $0 $0 $7,256 $179,582
Typical 20% Down Payment Mesquite, Texas Rental Property 8 $62,892 $109,434 $0 $0 $7,256 $179,582
Typical 20% Down Payment Mesquite, Texas Rental Property 9 $62,892 -$12,799 $19,064 $11,836 $17,035 $98,028
Typical 20% Down Payment Mesquite, Texas Rental Property 10 $62,880 -$13,002 $15,533 $12,933 $17,051 $95,395
Totals: $628,911 $849,668 $34,596 $24,769 $92,137 $1,630,082

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