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 8 Property
Bought in Month 766

We have a Rule that has you buying the Typical 20% Down Payment Salt Lake City, Utah 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 766 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 8 Property, we're assuming you're getting a 20% down payment loan. With a $3,868,120.05 purchase price that means you need to have $773,624.01 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($38,681.20) minus any seller concessions ($0).

Description Amount
Down Payment $773,624.01
Rent Ready Costs $0
Closing Costs $38,681.20
Seller Concessions $0
Total Cost To Close: $812,305.21

The monthly rent on this Property is $16,898.23 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 $116,330 $144,336 $0 $0 $4,502 $265,169
Typical 20% Down Payment Salt Lake City, Utah Rental Property 2 $116,330 $145,675 $0 $0 $4,514 $266,520
Typical 20% Down Payment Salt Lake City, Utah Rental Property 3 $116,330 $145,675 $0 $0 $4,514 $266,520
Typical 20% Down Payment Salt Lake City, Utah Rental Property 4 $116,330 $15,452 $78,323 $12,181 $14,539 $236,825
Typical 20% Down Payment Salt Lake City, Utah Rental Property 5 $116,330 -$9,027 $61,730 $14,509 $16,458 $200,000
Typical 20% Down Payment Salt Lake City, Utah Rental Property 6 $116,330 -$32,801 $48,652 $17,282 $18,792 $168,256
Typical 20% Down Payment Salt Lake City, Utah Rental Property 7 $116,330 -$66,600 $39,653 $20,084 $21,064 $130,530
Typical 20% Down Payment Salt Lake City, Utah Rental Property 8 $116,306 -$80,871 $28,730 $23,922 $22,638 $110,726
Totals: $930,615 $261,841 $257,088 $87,979 $107,023 $1,644,545

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