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

Purchased Typical 25% Down Payment Everett, Washington Rental Property 7 Property
Bought in Month 648

We have a Rule that has you buying the Typical 25% Down Payment Everett, Washington Rental Property 7 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 648 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Everett, Washington Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $3,100,201.42 purchase price that means you need to have $775,050.36 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($31,002.01) minus any seller concessions ($0).

Description Amount
Down Payment $775,050.36
Rent Ready Costs $0
Closing Costs $31,002.01
Seller Concessions $0
Total Cost To Close: $806,052.37

The monthly rent on this Property is $14,729.04 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 Everett, Washington Rental Property 1 $93,235 $120,532 $0 $0 $4,381 $218,149
Typical 25% Down Payment Everett, Washington Rental Property 2 $93,235 $117,454 $0 $0 $4,354 $215,043
Typical 25% Down Payment Everett, Washington Rental Property 3 $93,235 $17,121 $52,595 $10,590 $12,346 $185,888
Typical 25% Down Payment Everett, Washington Rental Property 4 $93,235 -$5,310 $39,501 $13,250 $14,379 $155,057
Typical 25% Down Payment Everett, Washington Rental Property 5 $93,235 -$20,887 $33,646 $15,024 $15,729 $136,748
Typical 25% Down Payment Everett, Washington Rental Property 6 $93,235 -$43,321 $28,749 $16,993 $17,182 $112,838
Typical 25% Down Payment Everett, Washington Rental Property 7 $93,217 -$48,520 $22,651 $19,173 $17,632 $104,153
Totals: $652,629 $137,070 $177,142 $75,031 $86,003 $1,127,875

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