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

Purchased Typical 20% Down Payment Plano, Texas Rental Property 10 Property
Bought in Month 779

We have a Rule that has you buying the Typical 20% Down Payment Plano, 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 779 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Plano, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $3,043,055.29 purchase price that means you need to have $608,611.06 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($30,430.55) minus any seller concessions ($0).

Description Amount
Down Payment $608,611.06
Rent Ready Costs $0
Closing Costs $30,430.55
Seller Concessions $0
Total Cost To Close: $639,041.61

The monthly rent on this Property is $21,087.59 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 Plano, Texas Rental Property 1 $91,517 $126,723 $0 $0 $9,939 $228,178
Typical 20% Down Payment Plano, Texas Rental Property 2 $91,517 $127,280 $0 $0 $9,944 $228,740
Typical 20% Down Payment Plano, Texas Rental Property 3 $91,517 $121,770 $0 $0 $9,895 $223,182
Typical 20% Down Payment Plano, Texas Rental Property 4 $91,517 $121,770 $0 $0 $9,895 $223,182
Typical 20% Down Payment Plano, Texas Rental Property 5 $91,517 $28,944 $67,230 $8,988 $17,321 $214,001
Typical 20% Down Payment Plano, Texas Rental Property 6 $91,517 $7,606 $50,727 $11,055 $19,028 $179,933
Typical 20% Down Payment Plano, Texas Rental Property 7 $91,517 -$6,723 $43,185 $12,442 $20,175 $160,596
Typical 20% Down Payment Plano, Texas Rental Property 8 $91,517 -$27,188 $35,315 $14,424 $21,812 $135,880
Typical 20% Down Payment Plano, Texas Rental Property 9 $91,517 -$45,884 $30,065 $16,234 $23,307 $115,240
Typical 20% Down Payment Plano, Texas Rental Property 10 $91,498 -$56,390 $22,602 $18,820 $24,148 $100,678
Totals: $915,150 $397,909 $249,125 $81,963 $165,465 $1,809,610

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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