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

Purchased Typical 20% Down Payment Tampa, Florida Rental Property 6 Property
Bought in Month 535

We have a Rule that has you buying the Typical 20% Down Payment Tampa, 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 535 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Tampa, Florida Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,350,944.74 purchase price that means you need to have $270,188.95 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($13,509.45) minus any seller concessions ($0).

Description Amount
Down Payment $270,188.95
Rent Ready Costs $0
Closing Costs $13,509.45
Seller Concessions $0
Total Cost To Close: $283,698.40

The monthly rent on this Property is $8,607.33 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 Tampa, Florida Rental Property 1 $40,628 $56,483 $0 $0 $3,697 $100,808
Typical 20% Down Payment Tampa, Florida Rental Property 2 $40,628 $55,351 $0 $0 $3,687 $99,667
Typical 20% Down Payment Tampa, Florida Rental Property 3 $40,628 $7,045 $24,820 $4,569 $7,452 $84,515
Typical 20% Down Payment Tampa, Florida Rental Property 4 $40,628 -$7,336 $17,279 $5,962 $8,603 $65,136
Typical 20% Down Payment Tampa, Florida Rental Property 5 $40,628 -$17,143 $14,130 $6,912 $9,387 $53,914
Typical 20% Down Payment Tampa, Florida Rental Property 6 $40,620 -$23,999 $10,034 $8,355 $10,035 $45,045
Totals: $243,762 $70,401 $66,263 $25,797 $42,862 $449,086

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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