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

Purchased Typical 25% Down Payment Sandy Springs, Georgia Rental Property 7 Property
Bought in Month 924

We have a Rule that has you buying the Typical 25% Down Payment Sandy Springs, Georgia Rental Property 7 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 924 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Sandy Springs, Georgia Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $6,921,384.62 purchase price that means you need to have $1,730,346.16 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($69,213.85) minus any seller concessions ($0).

Description Amount
Down Payment $1,730,346.16
Rent Ready Costs $0
Closing Costs $69,213.85
Seller Concessions $0
Total Cost To Close: $1,799,560

The monthly rent on this Property is $30,089.01 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 Sandy Springs, Georgia Rental Property 1 $208,154 $195,903 $0 $0 $13,047 $417,104
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 2 $208,154 $188,819 $0 $0 $12,984 $409,957
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 3 $208,154 $195,903 $0 $0 $13,047 $417,104
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 4 $208,154 -$23,092 $124,263 $22,617 $30,076 $362,017
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 5 $208,154 -$79,690 $91,008 $28,863 $34,813 $283,147
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 6 $208,154 -$142,389 $69,435 $35,673 $39,969 $210,842
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 7 $208,112 -$174,971 $50,570 $42,805 $42,717 $169,232
Totals: $1,457,033 $160,483 $335,276 $129,957 $186,653 $2,269,403

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