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

Purchased Typical 20% Down Payment Kent, Washington Rental Property 7 Property
Bought in Month 619

We have a Rule that has you buying the Typical 20% Down Payment Kent, 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 619 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Kent, Washington Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,750,985.55 purchase price that means you need to have $550,197.11 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($27,509.86) minus any seller concessions ($0).

Description Amount
Down Payment $550,197.11
Rent Ready Costs $0
Closing Costs $27,509.86
Seller Concessions $0
Total Cost To Close: $577,706.97

The monthly rent on this Property is $14,411.30 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 Kent, Washington Rental Property 1 $82,733 $113,464 $0 $0 $4,377 $200,574
Typical 20% Down Payment Kent, Washington Rental Property 2 $82,733 $116,097 $0 $0 $4,400 $203,230
Typical 20% Down Payment Kent, Washington Rental Property 3 $82,733 $21,648 $51,742 $9,146 $11,956 $177,225
Typical 20% Down Payment Kent, Washington Rental Property 4 $82,733 -$249 $39,303 $11,193 $13,641 $146,620
Typical 20% Down Payment Kent, Washington Rental Property 5 $82,733 -$18,942 $32,794 $12,785 $14,936 $124,306
Typical 20% Down Payment Kent, Washington Rental Property 6 $82,733 -$40,013 $26,108 $15,116 $16,889 $100,833
Typical 20% Down Payment Kent, Washington Rental Property 7 $82,716 -$45,211 $20,433 $17,013 $17,305 $92,257
Totals: $579,115 $146,794 $170,379 $65,253 $83,505 $1,045,047

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