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

Purchased Typical 25% Down Payment Sugar Land, Texas Rental Property 5 Property
Bought in Month 595

We have a Rule that has you buying the Typical 25% Down Payment Sugar Land, 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 595 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Sugar Land, Texas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $1,643,595.72 purchase price that means you need to have $410,898.93 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,435.96) minus any seller concessions ($0).

Description Amount
Down Payment $410,898.93
Rent Ready Costs $0
Closing Costs $16,435.96
Seller Concessions $0
Total Cost To Close: $427,334.89

The monthly rent on this Property is $9,978.26 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 Sugar Land, Texas Rental Property 1 $49,429 $48,620 $0 $0 $5,588 $103,637
Typical 25% Down Payment Sugar Land, Texas Rental Property 2 $49,429 $48,620 $0 $0 $5,588 $103,637
Typical 25% Down Payment Sugar Land, Texas Rental Property 3 $49,429 -$10,375 $25,453 $6,030 $10,123 $80,660
Typical 25% Down Payment Sugar Land, Texas Rental Property 4 $49,429 -$25,558 $18,818 $7,638 $11,337 $61,665
Typical 25% Down Payment Sugar Land, Texas Rental Property 5 $49,419 -$39,705 $12,009 $10,165 $12,654 $44,542
Totals: $247,137 $21,602 $56,279 $23,833 $45,290 $394,141

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