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

Purchased Typical 20% Down Payment Washington, District of Columbia Rental Property 1 Property
Bought in Month 137

We have a Rule that has you buying the Typical 20% Down Payment Washington, District of Columbia Rental Property 1 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 137 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Washington, District of Columbia Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $1,034,369.39 purchase price that means you need to have $206,873.88 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,343.69) minus any seller concessions ($0).

Description Amount
Down Payment $206,873.88
Rent Ready Costs $0
Closing Costs $10,343.69
Seller Concessions $0
Total Cost To Close: $217,217.57

The monthly rent on this Property is $7,629.82 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 Washington, District of Columbia Rental Property 1 $31,101 $12,682 $7,683 $6,397 $6,144 $64,007
Totals: $31,101 $12,682 $7,683 $6,397 $6,144 $64,007

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