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

Purchased Typical 25% Down Payment Tampa, Florida Rental Property 6 Property
Bought in Month 456

We have a Rule that has you buying the Typical 25% 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 456 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Tampa, Florida Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $1,112,053.95 purchase price that means you need to have $278,013.49 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,120.54) minus any seller concessions ($0).

Description Amount
Down Payment $278,013.49
Rent Ready Costs $0
Closing Costs $11,120.54
Seller Concessions $0
Total Cost To Close: $289,134.03

The monthly rent on this Property is $7,085.28 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 Tampa, Florida Rental Property 1 $33,444 $46,492 $0 $0 $3,043 $82,980
Typical 25% Down Payment Tampa, Florida Rental Property 2 $33,444 $12,200 $20,538 $3,554 $5,720 $75,457
Typical 25% Down Payment Tampa, Florida Rental Property 3 $33,444 $4,489 $15,769 $4,371 $6,337 $64,410
Typical 25% Down Payment Tampa, Florida Rental Property 4 $33,444 -$3,709 $12,692 $5,181 $6,944 $54,551
Typical 25% Down Payment Tampa, Florida Rental Property 5 $33,444 -$13,319 $10,215 $6,141 $7,664 $44,144
Typical 25% Down Payment Tampa, Florida Rental Property 6 $33,437 -$13,133 $8,125 $6,877 $7,813 $43,120
Totals: $200,657 $33,020 $67,340 $26,124 $37,522 $364,662

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