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 10 Property
Bought in Month 1124

We have a Rule that has you buying the Typical 25% Down Payment Sandy Springs, Georgia Rental Property 10 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 1124 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $11,327,830.14 purchase price that means you need to have $2,831,957.54 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($113,278.30) minus any seller concessions ($0).

Description Amount
Down Payment $2,831,957.54
Rent Ready Costs $0
Closing Costs $113,278.30
Seller Concessions $0
Total Cost To Close: $2,945,235.84

The monthly rent on this Property is $49,244.94 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 $340,673 $320,639 $0 $0 $21,354 $682,667
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 2 $340,673 $309,045 $0 $0 $21,251 $670,969
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 3 $340,673 $320,639 $0 $0 $21,354 $682,667
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 4 $340,673 $311,599 $0 $0 $21,274 $673,546
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 5 $340,673 $315,454 $0 $0 $21,308 $677,436
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 6 $340,673 -$18,664 $213,202 $35,673 $48,268 $619,152
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 7 $340,673 -$83,389 $168,922 $42,805 $53,677 $522,688
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 8 $340,673 -$191,585 $128,880 $52,905 $61,189 $392,062
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 9 $340,673 -$271,119 $106,710 $61,332 $67,551 $305,147
Typical 25% Down Payment Sandy Springs, Georgia Rental Property 10 $340,604 -$292,217 $82,764 $70,057 $69,922 $271,130
Totals: $3,406,662 $720,403 $700,478 $262,772 $407,150 $5,497,463

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