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

Purchased Typical 20% Down Payment Everett, Washington Rental Property 6 Property
Bought in Month 645

We have a Rule that has you buying the Typical 20% Down Payment Everett, Washington 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 645 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Everett, Washington Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $3,077,376.29 purchase price that means you need to have $615,475.26 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($30,773.76) minus any seller concessions ($0).

Description Amount
Down Payment $615,475.26
Rent Ready Costs $0
Closing Costs $30,773.76
Seller Concessions $0
Total Cost To Close: $646,249.02

The monthly rent on this Property is $14,620.60 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 Everett, Washington Rental Property 1 $92,549 $117,351 $0 $0 $4,328 $214,228
Typical 20% Down Payment Everett, Washington Rental Property 2 $92,549 $120,034 $0 $0 $4,352 $216,936
Typical 20% Down Payment Everett, Washington Rental Property 3 $92,549 $7,396 $54,308 $10,721 $13,193 $178,166
Typical 20% Down Payment Everett, Washington Rental Property 4 $92,549 -$18,009 $40,840 $13,218 $15,259 $143,857
Typical 20% Down Payment Everett, Washington Rental Property 5 $92,549 -$49,205 $31,441 $16,018 $17,552 $108,354
Typical 20% Down Payment Everett, Washington Rental Property 6 $92,530 -$60,285 $22,857 $19,032 $18,778 $92,912
Totals: $555,275 $117,281 $149,446 $58,988 $73,462 $954,452

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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