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

Purchased Typical 20% Down Payment Miami, Florida Rental Property 6 Property
Bought in Month 828

We have a Rule that has you buying the Typical 20% Down Payment Miami, Florida Rental Property 6 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 828 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Miami, Florida Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $3,843,862.56 purchase price that means you need to have $768,772.51 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($38,438.63) minus any seller concessions ($0).

Description Amount
Down Payment $768,772.51
Rent Ready Costs $0
Closing Costs $38,438.63
Seller Concessions $0
Total Cost To Close: $807,211.14

The monthly rent on this Property is $20,934.44 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 Miami, Florida Rental Property 1 $115,600 $118,318 $0 $0 $10,516 $244,434
Typical 20% Down Payment Miami, Florida Rental Property 2 $115,600 $117,213 $0 $0 $10,506 $243,319
Typical 20% Down Payment Miami, Florida Rental Property 3 $115,600 $118,318 $0 $0 $10,516 $244,434
Typical 20% Down Payment Miami, Florida Rental Property 4 $115,600 -$27,851 $66,261 $13,624 $21,723 $189,358
Typical 20% Down Payment Miami, Florida Rental Property 5 $115,600 -$70,732 $46,130 $17,776 $25,154 $133,928
Typical 20% Down Payment Miami, Florida Rental Property 6 $115,577 -$107,159 $28,550 $23,772 $28,554 $89,294
Totals: $693,578 $148,106 $140,941 $55,173 $106,970 $1,144,768

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