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

Purchased Typical 20% Down Payment Richardson, Texas Rental Property 4 Property
Bought in Month 452

We have a Rule that has you buying the Typical 20% Down Payment Richardson, Texas Rental Property 4 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 452 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Richardson, Texas Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $1,197,449.55 purchase price that means you need to have $239,489.91 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,974.50) minus any seller concessions ($0).

Description Amount
Down Payment $239,489.91
Rent Ready Costs $0
Closing Costs $11,974.50
Seller Concessions $0
Total Cost To Close: $251,464.41

The monthly rent on this Property is $8,131.96 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 Richardson, Texas Rental Property 1 $36,012 $48,151 $0 $0 $3,891 $88,054
Typical 20% Down Payment Richardson, Texas Rental Property 2 $36,012 $6,476 $22,903 $3,932 $7,130 $76,453
Typical 20% Down Payment Richardson, Texas Rental Property 3 $36,012 -$12,809 $13,758 $5,718 $8,598 $51,276
Typical 20% Down Payment Richardson, Texas Rental Property 4 $36,005 -$22,169 $8,894 $7,406 $9,516 $39,652
Totals: $144,041 $19,649 $45,554 $17,056 $29,135 $255,435

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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