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

Purchased Typical 25% Down Payment Midland, Texas Rental Property 10 Property
Bought in Month 434

We have a Rule that has you buying the Typical 25% Down Payment Midland, 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 434 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Midland, Texas Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $746,912.46 purchase price that means you need to have $186,728.12 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,469.12) minus any seller concessions ($0).

Description Amount
Down Payment $186,728.12
Rent Ready Costs $0
Closing Costs $7,469.12
Seller Concessions $0
Total Cost To Close: $194,197.24

The monthly rent on this Property is $5,643.79 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 Midland, Texas Rental Property 1 $22,463 $36,107 $0 $0 $2,406 $60,976
Typical 25% Down Payment Midland, Texas Rental Property 2 $22,463 $15,571 $15,113 $2,223 $4,089 $59,457
Typical 25% Down Payment Midland, Texas Rental Property 3 $22,463 $11,793 $12,711 $2,545 $4,325 $53,837
Typical 25% Down Payment Midland, Texas Rental Property 4 $22,463 $8,699 $10,964 $2,857 $4,560 $49,543
Typical 25% Down Payment Midland, Texas Rental Property 5 $22,463 $6,565 $9,637 $3,161 $4,796 $46,622
Typical 25% Down Payment Midland, Texas Rental Property 6 $22,463 $3,732 $8,633 $3,446 $5,009 $43,282
Typical 25% Down Payment Midland, Texas Rental Property 7 $22,463 $1,016 $7,588 $3,812 $5,293 $40,170
Typical 25% Down Payment Midland, Texas Rental Property 8 $22,463 -$2,784 $6,970 $4,074 $5,479 $36,201
Typical 25% Down Payment Midland, Texas Rental Property 9 $22,463 -$6,350 $6,224 $4,452 $5,764 $32,552
Typical 25% Down Payment Midland, Texas Rental Property 10 $22,458 -$3,989 $5,457 $4,619 $5,614 $34,160
Totals: $224,622 $70,360 $83,297 $31,188 $47,335 $456,802

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