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

Purchased Typical 20% Down Payment Salt Lake City, Utah Rental Property 6 Property
Bought in Month 634

We have a Rule that has you buying the Typical 20% Down Payment Salt Lake City, Utah 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 634 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Salt Lake City, Utah Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $2,794,412.23 purchase price that means you need to have $558,882.45 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($27,944.12) minus any seller concessions ($0).

Description Amount
Down Payment $558,882.45
Rent Ready Costs $0
Closing Costs $27,944.12
Seller Concessions $0
Total Cost To Close: $586,826.57

The monthly rent on this Property is $12,207.64 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 Salt Lake City, Utah Rental Property 1 $84,039 $104,272 $0 $0 $3,253 $191,563
Typical 20% Down Payment Salt Lake City, Utah Rental Property 2 $84,039 $105,239 $0 $0 $3,261 $192,539
Typical 20% Down Payment Salt Lake City, Utah Rental Property 3 $84,039 $3,457 $48,494 $9,856 $11,404 $157,250
Typical 20% Down Payment Salt Lake City, Utah Rental Property 4 $84,039 -$23,756 $36,346 $12,181 $13,297 $122,107
Typical 20% Down Payment Salt Lake City, Utah Rental Property 5 $84,039 -$48,113 $28,646 $14,509 $15,217 $94,298
Typical 20% Down Payment Salt Lake City, Utah Rental Property 6 $84,022 -$58,423 $20,755 $17,282 $16,354 $79,991
Totals: $504,218 $82,675 $134,241 $53,828 $62,786 $837,748

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