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

Purchased Typical 25% Down Payment Pearland, Texas Rental Property 6 Property
Bought in Month 546

We have a Rule that has you buying the Typical 25% Down Payment Pearland, Texas Rental Property 6 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 546 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Pearland, Texas Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $1,217,962.85 purchase price that means you need to have $304,490.71 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($12,179.63) minus any seller concessions ($0).

Description Amount
Down Payment $304,490.71
Rent Ready Costs $0
Closing Costs $12,179.63
Seller Concessions $0
Total Cost To Close: $316,670.34

The monthly rent on this Property is $8,783.44 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 Pearland, Texas Rental Property 1 $36,629 $44,170 $0 $0 $4,809 $85,608
Typical 25% Down Payment Pearland, Texas Rental Property 2 $36,629 $43,939 $0 $0 $4,807 $85,375
Typical 25% Down Payment Pearland, Texas Rental Property 3 $36,629 $4,774 $21,867 $3,980 $7,798 $75,048
Typical 25% Down Payment Pearland, Texas Rental Property 4 $36,629 -$6,035 $15,277 $5,270 $8,785 $59,926
Typical 25% Down Payment Pearland, Texas Rental Property 5 $36,629 -$16,186 $12,412 $6,201 $9,475 $48,530
Typical 25% Down Payment Pearland, Texas Rental Property 6 $36,622 -$21,587 $8,899 $7,533 $10,049 $41,515
Totals: $219,767 $49,075 $58,454 $22,983 $45,723 $396,003

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