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 8 Property
Bought in Month 839

We have a Rule that has you buying the Typical 25% Down Payment Sugar Land, Texas Rental Property 8 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 839 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 8 Property, we're assuming you're getting a 25% down payment loan. With a $2,997,909.86 purchase price that means you need to have $749,477.47 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($29,979.10) minus any seller concessions ($0).

Description Amount
Down Payment $749,477.47
Rent Ready Costs $0
Closing Costs $29,979.10
Seller Concessions $0
Total Cost To Close: $779,456.56

The monthly rent on this Property is $18,200.28 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 $90,159 $88,674 $0 $0 $10,191 $189,025
Typical 25% Down Payment Sugar Land, Texas Rental Property 2 $90,159 $88,674 $0 $0 $10,191 $189,025
Typical 25% Down Payment Sugar Land, Texas Rental Property 3 $90,159 $84,879 $0 $0 $10,158 $185,196
Typical 25% Down Payment Sugar Land, Texas Rental Property 4 $90,159 $84,879 $0 $0 $10,158 $185,196
Typical 25% Down Payment Sugar Land, Texas Rental Property 5 $90,159 -$7,269 $51,342 $10,165 $17,867 $162,264
Typical 25% Down Payment Sugar Land, Texas Rental Property 6 $90,159 -$37,862 $37,484 $13,004 $19,977 $122,762
Typical 25% Down Payment Sugar Land, Texas Rental Property 7 $90,159 -$61,680 $29,886 $15,527 $21,882 $95,775
Typical 25% Down Payment Sugar Land, Texas Rental Property 8 $90,141 -$75,537 $21,904 $18,541 $22,991 $78,039
Totals: $721,255 $164,760 $140,616 $57,237 $123,416 $1,207,283

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