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

Purchased Typical 20% Down Payment Sugar Land, Texas Rental Property 6 Property
Bought in Month 803

We have a Rule that has you buying the Typical 20% Down Payment Sugar Land, Texas Rental Property 6 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 803 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Sugar Land, Texas Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $2,743,512.20 purchase price that means you need to have $548,702.44 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($27,435.12) minus any seller concessions ($0).

Description Amount
Down Payment $548,702.44
Rent Ready Costs $0
Closing Costs $27,435.12
Seller Concessions $0
Total Cost To Close: $576,137.56

The monthly rent on this Property is $16,655.84 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 Sugar Land, Texas Rental Property 1 $82,508 $80,711 $0 $0 $9,323 $172,543
Typical 20% Down Payment Sugar Land, Texas Rental Property 2 $82,508 $82,469 $0 $0 $9,338 $174,316
Typical 20% Down Payment Sugar Land, Texas Rental Property 3 $82,508 $77,677 $0 $0 $9,296 $169,481
Typical 20% Down Payment Sugar Land, Texas Rental Property 4 $82,508 -$22,068 $47,452 $9,700 $17,314 $134,906
Typical 20% Down Payment Sugar Land, Texas Rental Property 5 $82,508 -$56,619 $31,839 $13,004 $20,039 $90,772
Typical 20% Down Payment Sugar Land, Texas Rental Property 6 $82,492 -$82,947 $20,377 $16,967 $22,146 $59,035
Totals: $495,033 $79,224 $99,668 $39,671 $87,456 $801,052

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