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 10 Property
Bought in Month 852

We have a Rule that has you buying the Typical 20% Down Payment Salt Lake City, Utah Rental Property 10 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 852 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $4,780,794.27 purchase price that means you need to have $956,158.85 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($47,807.94) minus any seller concessions ($0).

Description Amount
Down Payment $956,158.85
Rent Ready Costs $0
Closing Costs $47,807.94
Seller Concessions $0
Total Cost To Close: $1,003,966.80

The monthly rent on this Property is $20,885.33 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 $143,778 $178,392 $0 $0 $5,565 $327,735
Typical 20% Down Payment Salt Lake City, Utah Rental Property 2 $143,778 $180,047 $0 $0 $5,579 $329,404
Typical 20% Down Payment Salt Lake City, Utah Rental Property 3 $143,778 $180,047 $0 $0 $5,579 $329,404
Typical 20% Down Payment Salt Lake City, Utah Rental Property 4 $143,778 $174,577 $0 $0 $5,531 $323,886
Typical 20% Down Payment Salt Lake City, Utah Rental Property 5 $143,778 $24,198 $101,797 $14,509 $17,513 $301,795
Typical 20% Down Payment Salt Lake City, Utah Rental Property 6 $143,778 $1,571 $80,231 $17,282 $19,858 $262,719
Typical 20% Down Payment Salt Lake City, Utah Rental Property 7 $143,778 -$33,376 $65,390 $20,084 $22,119 $217,995
Typical 20% Down Payment Salt Lake City, Utah Rental Property 8 $143,778 -$67,006 $51,536 $23,922 $25,344 $177,574
Typical 20% Down Payment Salt Lake City, Utah Rental Property 9 $143,778 -$96,589 $45,523 $26,205 $27,176 $146,093
Typical 20% Down Payment Salt Lake City, Utah Rental Property 10 $143,748 -$105,423 $35,509 $29,567 $27,931 $131,332
Totals: $1,437,746 $436,440 $379,986 $131,569 $162,195 $2,547,937

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