The Real Estate Financial Planner Blueprint™
27 Buy 10 All Cash Rental Properties as a Renter

Purchased Typical All Cash Round Rock, Texas Rental Property 1 Property
Bought in Month 291

We have a Rule that has you buying the Typical All Cash Round Rock, Texas Rental Property 1 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 291 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical All Cash Round Rock, Texas Rental Property 1 Property, we're assuming you're getting a 100% down payment loan. With a $1,016,029.70 purchase price that means you need to have $1,016,029.70 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,160.30) minus any seller concessions ($0).

Description Amount
Down Payment $1,016,029.70
Rent Ready Costs $0
Closing Costs $10,160.30
Seller Concessions $0
Total Cost To Close: $1,026,190

The monthly rent on this Property is $4,611.70 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical All Cash Round Rock, Texas Rental Property 1 $30,550 $12,931 $0 $6,284 $3,303 $53,067
Totals: $30,550 $12,931 $0 $6,284 $3,303 $53,067

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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