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

Purchased Typical 25% Down Payment Richardson, Texas Rental Property 7 Property
Bought in Month 567

We have a Rule that has you buying the Typical 25% Down Payment Richardson, Texas Rental Property 7 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 567 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 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,589,573.55 purchase price that means you need to have $397,393.39 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,895.74) minus any seller concessions ($0).

Description Amount
Down Payment $397,393.39
Rent Ready Costs $0
Closing Costs $15,895.74
Seller Concessions $0
Total Cost To Close: $413,289.12

The monthly rent on this Property is $10,794.90 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 $47,805 $63,920 $0 $0 $5,165 $116,890
Typical 25% Down Payment Richardson, Texas Rental Property 2 $47,805 $62,504 $0 $0 $5,152 $115,462
Typical 25% Down Payment Richardson, Texas Rental Property 3 $47,805 $13,594 $29,266 $5,093 $8,990 $104,748
Typical 25% Down Payment Richardson, Texas Rental Property 4 $47,805 $641 $21,705 $6,436 $10,002 $86,588
Typical 25% Down Payment Richardson, Texas Rental Property 5 $47,805 -$8,077 $17,470 $7,628 $10,925 $75,750
Typical 25% Down Payment Richardson, Texas Rental Property 6 $47,805 -$22,698 $14,329 $8,908 $11,869 $60,213
Typical 25% Down Payment Richardson, Texas Rental Property 7 $47,795 -$22,891 $11,614 $9,831 $11,984 $58,333
Totals: $334,624 $86,993 $94,383 $37,895 $64,087 $617,983

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