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

Purchased Typical 25% Down Payment Plano, Texas Rental Property 8 Property
Bought in Month 585

We have a Rule that has you buying the Typical 25% Down Payment Plano, Texas Rental Property 8 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 585 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Plano, Texas Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $1,887,012.21 purchase price that means you need to have $471,753.05 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,870.12) minus any seller concessions ($0).

Description Amount
Down Payment $471,753.05
Rent Ready Costs $0
Closing Costs $18,870.12
Seller Concessions $0
Total Cost To Close: $490,623.17

The monthly rent on this Property is $13,076.51 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 Plano, Texas Rental Property 1 $56,750 $78,931 $0 $0 $6,167 $141,848
Typical 25% Down Payment Plano, Texas Rental Property 2 $56,750 $78,931 $0 $0 $6,167 $141,848
Typical 25% Down Payment Plano, Texas Rental Property 3 $56,750 $20,227 $35,071 $6,001 $10,680 $128,730
Typical 25% Down Payment Plano, Texas Rental Property 4 $56,750 $9,410 $27,875 $7,183 $11,576 $112,794
Typical 25% Down Payment Plano, Texas Rental Property 5 $56,750 -$1,390 $23,080 $8,328 $12,440 $99,208
Typical 25% Down Payment Plano, Texas Rental Property 6 $56,750 -$11,625 $20,033 $9,304 $13,168 $87,630
Typical 25% Down Payment Plano, Texas Rental Property 7 $56,750 -$25,788 $16,692 $10,733 $14,241 $72,627
Typical 25% Down Payment Plano, Texas Rental Property 8 $56,738 -$22,291 $13,787 $11,670 $14,265 $74,170
Totals: $453,988 $126,407 $136,539 $53,219 $88,702 $858,855

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