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

Purchased Typical 20% Down Payment Pearland, Texas Rental Property 5 Property
Bought in Month 533

We have a Rule that has you buying the Typical 20% Down Payment Pearland, Texas Rental Property 5 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 533 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Pearland, Texas Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,179,579.04 purchase price that means you need to have $235,915.81 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,795.79) minus any seller concessions ($0).

Description Amount
Down Payment $235,915.81
Rent Ready Costs $0
Closing Costs $11,795.79
Seller Concessions $0
Total Cost To Close: $247,711.60

The monthly rent on this Property is $8,506.63 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 Pearland, Texas Rental Property 1 $35,475 $43,227 $0 $0 $4,662 $83,363
Typical 20% Down Payment Pearland, Texas Rental Property 2 $35,475 $42,332 $0 $0 $4,654 $82,460
Typical 20% Down Payment Pearland, Texas Rental Property 3 $35,475 -$5,255 $18,512 $4,479 $8,343 $61,553
Typical 20% Down Payment Pearland, Texas Rental Property 4 $35,475 -$16,835 $12,974 $5,816 $9,467 $46,896
Typical 20% Down Payment Pearland, Texas Rental Property 5 $35,467 -$27,082 $8,761 $7,295 $10,207 $34,649
Totals: $177,366 $36,387 $40,247 $17,590 $37,331 $308,922

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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