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

Purchased Typical 20% Down Payment Everett, Washington Rental Property 10 Property
Bought in Month 857

We have a Rule that has you buying the Typical 20% Down Payment Everett, Washington 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 857 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $5,187,660.83 purchase price that means you need to have $1,037,532.17 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($51,876.61) minus any seller concessions ($0).

Description Amount
Down Payment $1,037,532.17
Rent Ready Costs $0
Closing Costs $51,876.61
Seller Concessions $0
Total Cost To Close: $1,089,408.77

The monthly rent on this Property is $24,646.55 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 $156,014 $197,833 $0 $0 $7,297 $361,143
Typical 20% Down Payment Everett, Washington Rental Property 2 $156,014 $202,357 $0 $0 $7,337 $365,708
Typical 20% Down Payment Everett, Washington Rental Property 3 $156,014 $199,117 $0 $0 $7,308 $362,439
Typical 20% Down Payment Everett, Washington Rental Property 4 $156,014 $199,762 $0 $0 $7,314 $363,090
Typical 20% Down Payment Everett, Washington Rental Property 5 $156,014 $30,498 $107,897 $16,018 $20,514 $330,940
Typical 20% Down Payment Everett, Washington Rental Property 6 $156,014 $5,808 $85,325 $19,032 $23,061 $289,239
Typical 20% Down Payment Everett, Washington Rental Property 7 $156,014 -$26,127 $71,432 $21,686 $25,214 $248,219
Typical 20% Down Payment Everett, Washington Rental Property 8 $156,014 -$69,533 $56,678 $25,704 $28,516 $197,378
Typical 20% Down Payment Everett, Washington Rental Property 9 $156,014 -$94,147 $50,233 $28,087 $30,485 $170,671
Typical 20% Down Payment Everett, Washington Rental Property 10 $155,982 -$104,415 $38,531 $32,083 $31,648 $153,829
Totals: $1,560,105 $541,153 $410,095 $142,610 $188,695 $2,842,657

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