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

Purchased Typical 20% Down Payment Midland, Texas Rental Property 9 Property
Bought in Month 483

We have a Rule that has you buying the Typical 20% Down Payment Midland, 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 483 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Midland, Texas Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $842,729.84 purchase price that means you need to have $168,545.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,427.30) minus any seller concessions ($0).

Description Amount
Down Payment $168,545.97
Rent Ready Costs $0
Closing Costs $8,427.30
Seller Concessions $0
Total Cost To Close: $176,973.27

The monthly rent on this Property is $6,367.80 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 Midland, Texas Rental Property 1 $25,344 $41,239 $0 $0 $2,719 $69,302
Typical 20% Down Payment Midland, Texas Rental Property 2 $25,344 $40,906 $0 $0 $2,717 $68,967
Typical 20% Down Payment Midland, Texas Rental Property 3 $25,344 $14,790 $18,870 $2,465 $4,747 $66,216
Typical 20% Down Payment Midland, Texas Rental Property 4 $25,344 $9,851 $14,822 $2,943 $5,142 $58,103
Typical 20% Down Payment Midland, Texas Rental Property 5 $25,344 $5,636 $11,800 $3,480 $5,597 $51,858
Typical 20% Down Payment Midland, Texas Rental Property 6 $25,344 -$602 $9,912 $3,955 $5,978 $44,588
Typical 20% Down Payment Midland, Texas Rental Property 7 $25,344 -$5,575 $8,354 $4,485 $6,420 $39,028
Typical 20% Down Payment Midland, Texas Rental Property 8 $25,344 -$9,992 $7,479 $4,865 $6,730 $34,425
Typical 20% Down Payment Midland, Texas Rental Property 9 $25,339 -$8,606 $6,259 $5,212 $6,677 $34,882
Totals: $228,093 $87,647 $77,496 $27,404 $46,729 $467,369

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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