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 7 Property
Bought in Month 1012

We have a Rule that has you buying the Typical 20% Down Payment The Woodlands, Texas Rental Property 7 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 1012 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $5,419,768.83 purchase price that means you need to have $1,083,953.77 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($54,197.69) minus any seller concessions ($0).

Description Amount
Down Payment $1,083,953.77
Rent Ready Costs $0
Closing Costs $54,197.69
Seller Concessions $0
Total Cost To Close: $1,138,151.45

The monthly rent on this Property is $31,671.27 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 $162,994 $142,888 $0 $0 $18,726 $324,607
Typical 20% Down Payment The Woodlands, Texas Rental Property 2 $162,994 $139,561 $0 $0 $18,696 $321,251
Typical 20% Down Payment The Woodlands, Texas Rental Property 3 $162,994 $137,910 $0 $0 $18,681 $319,586
Typical 20% Down Payment The Woodlands, Texas Rental Property 4 $162,994 $139,561 $0 $0 $18,696 $321,251
Typical 20% Down Payment The Woodlands, Texas Rental Property 5 $162,994 -$65,392 $91,874 $19,448 $34,727 $243,650
Typical 20% Down Payment The Woodlands, Texas Rental Property 6 $162,994 -$125,214 $62,268 $25,880 $40,100 $166,027
Typical 20% Down Payment The Woodlands, Texas Rental Property 7 $162,961 -$179,150 $40,255 $33,519 $44,193 $101,777
Totals: $1,140,926 $190,164 $194,396 $78,846 $193,818 $1,798,150

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