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

Purchased Typical 25% Down Payment Jacksonville, Florida Rental Property 4 Property
Bought in Month 434

We have a Rule that has you buying the Typical 25% Down Payment Jacksonville, Florida Rental Property 4 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 434 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Jacksonville, Florida Rental Property 4 Property, we're assuming you're getting a 25% down payment loan. With a $775,562.87 purchase price that means you need to have $193,890.72 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,755.63) minus any seller concessions ($0).

Description Amount
Down Payment $193,890.72
Rent Ready Costs $0
Closing Costs $7,755.63
Seller Concessions $0
Total Cost To Close: $201,646.35

The monthly rent on this Property is $3,904.89 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 Jacksonville, Florida Rental Property 1 $23,324 $19,994 $0 $0 $2,037 $45,355
Typical 25% Down Payment Jacksonville, Florida Rental Property 2 $23,324 -$3,333 $13,837 $2,547 $3,966 $40,341
Typical 25% Down Payment Jacksonville, Florida Rental Property 3 $23,324 -$11,532 $9,397 $3,448 $4,649 $29,287
Typical 25% Down Payment Jacksonville, Florida Rental Property 4 $23,320 -$21,506 $5,666 $4,797 $5,357 $17,633
Totals: $93,292 -$16,378 $28,900 $10,791 $16,009 $132,616

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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