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

Purchased Typical 25% Down Payment Renton, Washington Rental Property 10 Property
Bought in Month 942

We have a Rule that has you buying the Typical 25% Down Payment Renton, 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 942 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Renton, Washington Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $7,169,990.53 purchase price that means you need to have $1,792,497.63 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($71,699.91) minus any seller concessions ($0).

Description Amount
Down Payment $1,792,497.63
Rent Ready Costs $0
Closing Costs $71,699.91
Seller Concessions $0
Total Cost To Close: $1,864,197.54

The monthly rent on this Property is $30,386.91 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 Renton, Washington Rental Property 1 $215,630 $238,176 $0 $0 $9,951 $463,757
Typical 25% Down Payment Renton, Washington Rental Property 2 $215,630 $231,809 $0 $0 $9,894 $457,334
Typical 25% Down Payment Renton, Washington Rental Property 3 $215,630 $232,598 $0 $0 $9,901 $458,130
Typical 25% Down Payment Renton, Washington Rental Property 4 $215,630 $235,774 $0 $0 $9,930 $461,334
Typical 25% Down Payment Renton, Washington Rental Property 5 $215,630 $21,791 $138,823 $22,084 $26,556 $424,884
Typical 25% Down Payment Renton, Washington Rental Property 6 $215,630 -$10,649 $113,505 $25,855 $29,431 $373,773
Typical 25% Down Payment Renton, Washington Rental Property 7 $215,630 -$49,708 $94,574 $29,826 $32,416 $322,738
Typical 25% Down Payment Renton, Washington Rental Property 8 $215,630 -$104,257 $75,881 $35,438 $36,640 $259,332
Typical 25% Down Payment Renton, Washington Rental Property 9 $215,630 -$136,568 $65,451 $39,788 $40,002 $224,303
Typical 25% Down Payment Renton, Washington Rental Property 10 $215,587 -$148,515 $52,386 $44,343 $40,673 $204,473
Totals: $2,156,259 $510,452 $540,620 $197,334 $245,394 $3,650,058

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 $15,000 and a Ideal Target Monthly Income in Retirement™ of $23,000 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