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

Purchased Typical 20% Down Payment Coral Springs, Florida Rental Property 10 Property
Bought in Month 662

We have a Rule that has you buying the Typical 20% Down Payment Coral Springs, 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 662 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Coral Springs, Florida Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $2,665,257.70 purchase price that means you need to have $533,051.54 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($26,652.58) minus any seller concessions ($0).

Description Amount
Down Payment $533,051.54
Rent Ready Costs $0
Closing Costs $26,652.58
Seller Concessions $0
Total Cost To Close: $559,704.12

The monthly rent on this Property is $19,257.90 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 Coral Springs, Florida Rental Property 1 $80,155 $126,127 $0 $0 $8,020 $214,302
Typical 20% Down Payment Coral Springs, Florida Rental Property 2 $80,155 $129,670 $0 $0 $8,052 $217,877
Typical 20% Down Payment Coral Springs, Florida Rental Property 3 $80,155 $124,129 $0 $0 $8,003 $212,287
Typical 20% Down Payment Coral Springs, Florida Rental Property 4 $80,155 $37,876 $54,330 $8,352 $14,903 $195,616
Typical 20% Down Payment Coral Springs, Florida Rental Property 5 $80,155 $23,104 $41,547 $10,171 $16,442 $171,419
Typical 20% Down Payment Coral Springs, Florida Rental Property 6 $80,155 $8,212 $36,332 $11,224 $17,276 $153,200
Typical 20% Down Payment Coral Springs, Florida Rental Property 7 $80,155 -$5,453 $30,417 $12,790 $18,591 $136,500
Typical 20% Down Payment Coral Springs, Florida Rental Property 8 $80,155 -$18,434 $27,414 $13,804 $19,408 $122,347
Typical 20% Down Payment Coral Springs, Florida Rental Property 9 $80,155 -$36,327 $23,338 $15,537 $20,839 $103,543
Typical 20% Down Payment Coral Springs, Florida Rental Property 10 $80,139 -$31,913 $19,796 $16,483 $20,486 $104,991
Totals: $801,533 $356,993 $233,174 $88,362 $152,019 $1,632,081

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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