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

Purchased Typical 20% Down Payment Clearwater, Florida Rental Property 10 Property
Bought in Month 436

We have a Rule that has you buying the Typical 20% Down Payment Clearwater, Florida 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 436 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Clearwater, Florida Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $946,424.65 purchase price that means you need to have $189,284.93 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,464.25) minus any seller concessions ($0).

Description Amount
Down Payment $189,284.93
Rent Ready Costs $0
Closing Costs $9,464.25
Seller Concessions $0
Total Cost To Close: $198,749.18

The monthly rent on this Property is $7,357.83 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 Clearwater, Florida Rental Property 1 $28,463 $52,683 $0 $0 $2,671 $83,817
Typical 20% Down Payment Clearwater, Florida Rental Property 2 $28,463 $24,053 $20,770 $2,809 $4,996 $81,090
Typical 20% Down Payment Clearwater, Florida Rental Property 3 $28,463 $20,747 $17,505 $3,185 $5,311 $75,212
Typical 20% Down Payment Clearwater, Florida Rental Property 4 $28,463 $15,910 $15,256 $3,524 $5,579 $68,732
Typical 20% Down Payment Clearwater, Florida Rental Property 5 $28,463 $11,343 $12,988 $3,966 $5,945 $62,705
Typical 20% Down Payment Clearwater, Florida Rental Property 6 $28,463 $7,545 $11,511 $4,334 $6,248 $58,101
Typical 20% Down Payment Clearwater, Florida Rental Property 7 $28,463 $3,395 $10,202 $4,736 $6,580 $53,376
Typical 20% Down Payment Clearwater, Florida Rental Property 8 $28,463 -$1,140 $9,042 $5,175 $6,943 $48,483
Typical 20% Down Payment Clearwater, Florida Rental Property 9 $28,463 -$4,395 $8,343 $5,490 $7,204 $45,104
Typical 20% Down Payment Clearwater, Florida Rental Property 10 $28,457 -$2,828 $7,029 $5,853 $7,112 $45,623
Totals: $284,622 $127,312 $112,647 $39,072 $58,590 $622,244

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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