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

Purchased Typical 25% Down Payment Richardson, Texas Rental Property 9 Property
Bought in Month 660

We have a Rule that has you buying the Typical 25% Down Payment Richardson, Texas Rental Property 9 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 660 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 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,998,798.98 purchase price that means you need to have $499,699.75 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,987.99) minus any seller concessions ($0).

Description Amount
Down Payment $499,699.75
Rent Ready Costs $0
Closing Costs $19,987.99
Seller Concessions $0
Total Cost To Close: $519,687.73

The monthly rent on this Property is $13,573.98 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 $60,112 $80,370 $0 $0 $6,494 $146,976
Typical 25% Down Payment Richardson, Texas Rental Property 2 $60,112 $78,591 $0 $0 $6,478 $145,181
Typical 25% Down Payment Richardson, Texas Rental Property 3 $60,112 $77,533 $0 $0 $6,469 $144,114
Typical 25% Down Payment Richardson, Texas Rental Property 4 $60,112 $16,439 $36,569 $6,436 $11,325 $130,881
Typical 25% Down Payment Richardson, Texas Rental Property 5 $60,112 $8,374 $29,434 $7,628 $12,254 $117,801
Typical 25% Down Payment Richardson, Texas Rental Property 6 $60,112 -$6,900 $24,141 $8,908 $13,193 $99,454
Typical 25% Down Payment Richardson, Texas Rental Property 7 $60,112 -$14,199 $21,287 $9,831 $13,902 $90,932
Typical 25% Down Payment Richardson, Texas Rental Property 8 $60,112 -$29,331 $17,849 $11,285 $14,987 $74,901
Typical 25% Down Payment Richardson, Texas Rental Property 9 $60,100 -$29,568 $14,604 $12,362 $15,037 $72,534
Totals: $540,994 $181,309 $143,884 $56,449 $100,139 $1,022,775

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