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

Purchased Typical 20% Down Payment Sandy Springs, Georgia Rental Property 6 Property
Bought in Month 935

We have a Rule that has you buying the Typical 20% Down Payment Sandy Springs, Georgia 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 935 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Sandy Springs, Georgia Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $7,111,487.31 purchase price that means you need to have $1,422,297.46 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($71,114.87) minus any seller concessions ($0).

Description Amount
Down Payment $1,422,297.46
Rent Ready Costs $0
Closing Costs $71,114.87
Seller Concessions $0
Total Cost To Close: $1,493,412.34

The monthly rent on this Property is $30,915.43 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 Sandy Springs, Georgia Rental Property 1 $213,871 $195,613 $0 $0 $13,355 $422,839
Typical 20% Down Payment Sandy Springs, Georgia Rental Property 2 $213,871 $197,225 $0 $0 $13,370 $424,465
Typical 20% Down Payment Sandy Springs, Georgia Rental Property 3 $213,871 $200,471 $0 $0 $13,398 $427,741
Typical 20% Down Payment Sandy Springs, Georgia Rental Property 4 $213,871 -$67,737 $122,178 $25,268 $34,210 $327,790
Typical 20% Down Payment Sandy Springs, Georgia Rental Property 5 $213,871 -$137,349 $88,551 $32,008 $39,779 $236,860
Typical 20% Down Payment Sandy Springs, Georgia Rental Property 6 $213,828 -$216,598 $52,820 $43,981 $46,764 $140,794
Totals: $1,283,181 $171,625 $263,549 $101,257 $160,876 $1,980,488

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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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