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

Purchased Typical 25% Down Payment Richardson, Texas Rental Property 5 Property
Bought in Month 464

We have a Rule that has you buying the Typical 25% Down Payment Richardson, Texas Rental Property 5 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 464 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Richardson, Texas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $1,233,373.04 purchase price that means you need to have $308,343.26 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($12,333.73) minus any seller concessions ($0).

Description Amount
Down Payment $308,343.26
Rent Ready Costs $0
Closing Costs $12,333.73
Seller Concessions $0
Total Cost To Close: $320,676.99

The monthly rent on this Property is $8,375.92 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 Richardson, Texas Rental Property 1 $37,092 $49,595 $0 $0 $4,008 $90,695
Typical 25% Down Payment Richardson, Texas Rental Property 2 $37,092 $10,269 $22,004 $4,050 $7,056 $80,472
Typical 25% Down Payment Richardson, Texas Rental Property 3 $37,092 -$225 $16,423 $5,093 $7,838 $66,221
Typical 25% Down Payment Richardson, Texas Rental Property 4 $37,092 -$13,115 $12,180 $6,436 $8,849 $51,443
Typical 25% Down Payment Richardson, Texas Rental Property 5 $37,085 -$16,622 $9,011 $7,628 $9,305 $46,408
Totals: $185,455 $29,903 $59,619 $23,206 $37,055 $335,238

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