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

Purchased Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 8 Property
Bought in Month 686

We have a Rule that has you buying the Typical 20% Down Payment Fort Lauderdale, Florida 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 686 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $2,617,400.46 purchase price that means you need to have $523,480.09 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($26,174) minus any seller concessions ($0).

Description Amount
Down Payment $523,480.09
Rent Ready Costs $0
Closing Costs $26,174
Seller Concessions $0
Total Cost To Close: $549,654.10

The monthly rent on this Property is $16,651.03 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 Fort Lauderdale, Florida Rental Property 1 $78,716 $109,031 $0 $0 $7,092 $194,839
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 2 $78,716 $107,722 $0 $0 $7,080 $193,517
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 3 $78,716 $105,560 $0 $0 $7,061 $191,336
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 4 $78,716 $15,697 $49,229 $8,701 $14,250 $166,593
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 5 $78,716 $1,385 $40,258 $10,087 $15,395 $145,840
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 6 $78,716 -$22,563 $30,375 $12,406 $17,310 $116,245
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 7 $78,716 -$38,643 $25,860 $13,963 $18,597 $98,492
Typical 20% Down Payment Fort Lauderdale, Florida Rental Property 8 $78,700 -$47,680 $19,440 $16,187 $19,320 $85,967
Totals: $629,709 $230,509 $165,162 $61,346 $106,103 $1,192,830

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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