The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Alexandria, Virginia Rental Property 10 Property
Bought in Month 782

We have a Rule that has you buying the Typical 25% Down Payment Alexandria, Virginia 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 782 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Alexandria, Virginia Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $4,427,425.57 purchase price that means you need to have $1,106,856.39 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($44,274.26) minus any seller concessions ($0).

Description Amount
Down Payment $1,106,856.39
Rent Ready Costs $0
Closing Costs $44,274.26
Seller Concessions $0
Total Cost To Close: $1,151,130.65

The monthly rent on this Property is $21,567.51 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Alexandria, Virginia Rental Property 1 $133,150 $166,994 $0 $0 $6,775 $306,920
Typical 25% Down Payment Alexandria, Virginia Rental Property 2 $133,150 $167,553 $0 $0 $6,780 $307,483
Typical 25% Down Payment Alexandria, Virginia Rental Property 3 $133,150 $168,113 $0 $0 $6,785 $308,048
Typical 25% Down Payment Alexandria, Virginia Rental Property 4 $133,150 $37,877 $83,067 $13,977 $17,354 $285,426
Typical 25% Down Payment Alexandria, Virginia Rental Property 5 $133,150 $15,745 $70,089 $15,965 $18,826 $253,775
Typical 25% Down Payment Alexandria, Virginia Rental Property 6 $133,150 -$2,750 $59,699 $18,102 $20,454 $228,656
Typical 25% Down Payment Alexandria, Virginia Rental Property 7 $133,150 -$24,282 $51,493 $20,324 $22,127 $202,813
Typical 25% Down Payment Alexandria, Virginia Rental Property 8 $133,150 -$42,156 $46,270 $22,100 $23,458 $182,821
Typical 25% Down Payment Alexandria, Virginia Rental Property 9 $133,150 -$68,336 $39,785 $24,873 $25,552 $155,024
Typical 25% Down Payment Alexandria, Virginia Rental Property 10 $133,123 -$69,125 $32,348 $27,381 $25,764 $149,492
Totals: $1,331,476 $349,632 $382,751 $142,723 $173,877 $2,380,459

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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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