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

Purchased Typical 20% Down Payment The Woodlands, Texas Rental Property 4 Property
Bought in Month 652

We have a Rule that has you buying the Typical 20% Down Payment The Woodlands, Texas Rental Property 4 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 652 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment The Woodlands, Texas Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $2,232,873 purchase price that means you need to have $446,574.60 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,328.73) minus any seller concessions ($0).

Description Amount
Down Payment $446,574.60
Rent Ready Costs $0
Closing Costs $22,328.73
Seller Concessions $0
Total Cost To Close: $468,903.33

The monthly rent on this Property is $13,048.14 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 The Woodlands, Texas Rental Property 1 $67,151 $58,868 $0 $0 $7,715 $133,734
Typical 20% Down Payment The Woodlands, Texas Rental Property 2 $67,151 $57,497 $0 $0 $7,703 $132,351
Typical 20% Down Payment The Woodlands, Texas Rental Property 3 $67,151 -$37,002 $31,901 $9,085 $15,202 $86,336
Typical 20% Down Payment The Woodlands, Texas Rental Property 4 $67,138 -$73,807 $16,584 $13,809 $18,207 $41,931
Totals: $268,592 $5,555 $48,485 $22,894 $48,826 $394,353

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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