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

Purchased Typical 20% Down Payment Pearland, Texas Rental Property 7 Property
Bought in Month 695

We have a Rule that has you buying the Typical 20% Down Payment Pearland, Texas Rental Property 7 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 695 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,758,043.36 purchase price that means you need to have $351,608.67 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($17,580.43) minus any seller concessions ($0).

Description Amount
Down Payment $351,608.67
Rent Ready Costs $0
Closing Costs $17,580.43
Seller Concessions $0
Total Cost To Close: $369,189.11

The monthly rent on this Property is $12,678.28 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 $52,871 $64,419 $0 $0 $6,947 $124,237
Typical 20% Down Payment Pearland, Texas Rental Property 2 $52,871 $63,084 $0 $0 $6,935 $122,890
Typical 20% Down Payment Pearland, Texas Rental Property 3 $52,871 $61,106 $0 $0 $6,918 $120,895
Typical 20% Down Payment Pearland, Texas Rental Property 4 $52,871 $4,357 $33,288 $5,816 $11,752 $108,084
Typical 20% Down Payment Pearland, Texas Rental Property 5 $52,871 -$12,255 $24,452 $7,295 $12,962 $85,326
Typical 20% Down Payment Pearland, Texas Rental Property 6 $52,871 -$32,930 $18,082 $9,106 $14,440 $61,570
Typical 20% Down Payment Pearland, Texas Rental Property 7 $52,861 -$41,821 $13,058 $10,873 $15,152 $50,122
Totals: $370,089 $105,960 $88,881 $33,089 $75,106 $673,125

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