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

Purchased Typical 25% Down Payment Everett, Washington Rental Property 10 Property
Bought in Month 767

We have a Rule that has you buying the Typical 25% 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 767 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $4,156,161.25 purchase price that means you need to have $1,039,040.31 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($41,561.61) minus any seller concessions ($0).

Description Amount
Down Payment $1,039,040.31
Rent Ready Costs $0
Closing Costs $41,561.61
Seller Concessions $0
Total Cost To Close: $1,080,601.93

The monthly rent on this Property is $19,745.90 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 $124,992 $161,582 $0 $0 $5,873 $292,447
Typical 25% Down Payment Everett, Washington Rental Property 2 $124,992 $157,455 $0 $0 $5,836 $288,283
Typical 25% Down Payment Everett, Washington Rental Property 3 $124,992 $156,945 $0 $0 $5,832 $287,769
Typical 25% Down Payment Everett, Washington Rental Property 4 $124,992 $35,475 $77,002 $13,250 $15,869 $266,589
Typical 25% Down Payment Everett, Washington Rental Property 5 $124,992 $20,295 $65,588 $15,024 $17,222 $243,122
Typical 25% Down Payment Everett, Washington Rental Property 6 $124,992 -$3,450 $56,042 $16,993 $18,663 $213,240
Typical 25% Down Payment Everett, Washington Rental Property 7 $124,992 -$23,516 $48,035 $19,173 $20,314 $188,999
Typical 25% Down Payment Everett, Washington Rental Property 8 $124,992 -$40,320 $43,027 $20,900 $21,613 $170,211
Typical 25% Down Payment Everett, Washington Rental Property 9 $124,992 -$65,079 $36,996 $23,523 $23,594 $144,026
Typical 25% Down Payment Everett, Washington Rental Property 10 $124,967 -$65,449 $30,366 $25,704 $23,623 $139,211
Totals: $1,249,898 $333,936 $357,057 $134,567 $158,440 $2,233,899

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