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

Purchased Typical 20% Down Payment Tucson, Arizona Rental Property 7 Property
Bought in Month 729

We have a Rule that has you buying the Typical 20% Down Payment Tucson, Arizona 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 729 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Tucson, Arizona Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,724,264.61 purchase price that means you need to have $344,852.92 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($17,242.65) minus any seller concessions ($0).

Description Amount
Down Payment $344,852.92
Rent Ready Costs $0
Closing Costs $17,242.65
Seller Concessions $0
Total Cost To Close: $362,095.57

The monthly rent on this Property is $7,627.94 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 Tucson, Arizona Rental Property 1 $51,856 $55,541 $0 $0 $2,696 $110,092
Typical 20% Down Payment Tucson, Arizona Rental Property 2 $51,856 $55,147 $0 $0 $2,692 $109,694
Typical 20% Down Payment Tucson, Arizona Rental Property 3 $51,856 $56,536 $0 $0 $2,705 $111,096
Typical 20% Down Payment Tucson, Arizona Rental Property 4 $51,856 -$1,230 $34,333 $5,497 $7,237 $97,694
Typical 20% Down Payment Tucson, Arizona Rental Property 5 $51,856 -$16,416 $25,051 $6,929 $8,417 $75,837
Typical 20% Down Payment Tucson, Arizona Rental Property 6 $51,856 -$38,226 $17,440 $9,041 $10,162 $50,273
Typical 20% Down Payment Tucson, Arizona Rental Property 7 $51,845 -$44,590 $12,807 $10,664 $10,795 $41,520
Totals: $362,978 $66,762 $89,631 $32,132 $44,704 $596,207

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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