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

Purchased Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 Property
Bought in Month 411

We have a Rule that has you buying the Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 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 411 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $466,824.58 purchase price that means you need to have $116,706.15 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,668.25) minus any seller concessions ($0).

Description Amount
Down Payment $116,706.15
Rent Ready Costs $0
Closing Costs $4,668.25
Seller Concessions $0
Total Cost To Close: $121,374.39

The monthly rent on this Property is $3,170.93 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 Little Rock, Arkansas Rental Property 1 $14,039 $18,635 $0 $0 $1,469 $34,143
Typical 25% Down Payment Little Rock, Arkansas Rental Property 2 $14,039 $6,101 $9,840 $1,345 $2,487 $33,812
Typical 25% Down Payment Little Rock, Arkansas Rental Property 3 $14,039 $4,650 $8,381 $1,525 $2,625 $31,220
Typical 25% Down Payment Little Rock, Arkansas Rental Property 4 $14,039 $2,886 $7,184 $1,721 $2,773 $28,603
Typical 25% Down Payment Little Rock, Arkansas Rental Property 5 $14,039 -$513 $5,855 $2,020 $2,994 $24,395
Typical 25% Down Payment Little Rock, Arkansas Rental Property 6 $14,039 -$2,789 $4,972 $2,296 $3,205 $21,723
Typical 25% Down Payment Little Rock, Arkansas Rental Property 7 $14,039 -$6,324 $4,169 $2,636 $3,459 $17,979
Typical 25% Down Payment Little Rock, Arkansas Rental Property 8 $14,036 -$6,378 $3,411 $2,887 $3,470 $17,427
Totals: $112,311 $16,268 $43,811 $14,430 $22,483 $209,303

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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