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

Purchased Typical 25% Down Payment Tempe, Arizona Rental Property 10 Property
Bought in Month 464

We have a Rule that has you buying the Typical 25% Down Payment Tempe, Arizona 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 464 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Tempe, Arizona Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $1,344,144.74 purchase price that means you need to have $336,036.19 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($13,441.45) minus any seller concessions ($0).

Description Amount
Down Payment $336,036.19
Rent Ready Costs $0
Closing Costs $13,441.45
Seller Concessions $0
Total Cost To Close: $349,477.63

The monthly rent on this Property is $8,063.87 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 Tempe, Arizona Rental Property 1 $40,424 $70,907 $0 $0 $1,949 $113,280
Typical 25% Down Payment Tempe, Arizona Rental Property 2 $40,424 $30,812 $25,699 $4,181 $5,101 $106,217
Typical 25% Down Payment Tempe, Arizona Rental Property 3 $40,424 $24,818 $21,079 $4,883 $5,636 $96,840
Typical 25% Down Payment Tempe, Arizona Rental Property 4 $40,424 $19,118 $18,068 $5,509 $6,111 $89,229
Typical 25% Down Payment Tempe, Arizona Rental Property 5 $40,424 $14,512 $15,981 $6,065 $6,536 $83,518
Typical 25% Down Payment Tempe, Arizona Rental Property 6 $40,424 $9,027 $14,405 $6,578 $6,918 $77,353
Typical 25% Down Payment Tempe, Arizona Rental Property 7 $40,424 $5,444 $13,191 $7,048 $7,281 $73,387
Typical 25% Down Payment Tempe, Arizona Rental Property 8 $40,424 -$1,102 $12,193 $7,496 $7,598 $66,609
Typical 25% Down Payment Tempe, Arizona Rental Property 9 $40,424 -$2,935 $11,378 $7,913 $7,932 $64,712
Typical 25% Down Payment Tempe, Arizona Rental Property 10 $40,416 -$1,126 $9,821 $8,313 $7,712 $65,135
Totals: $404,230 $169,474 $141,814 $57,987 $62,774 $836,279

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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