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

Purchased Typical 20% Down Payment Olathe, Kansas Rental Property 7 Property
Bought in Month 686

We have a Rule that has you buying the Typical 20% Down Payment Olathe, Kansas 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 686 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Olathe, Kansas Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,804,425.91 purchase price that means you need to have $360,885.18 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,044.26) minus any seller concessions ($0).

Description Amount
Down Payment $360,885.18
Rent Ready Costs $0
Closing Costs $18,044.26
Seller Concessions $0
Total Cost To Close: $378,929.44

The monthly rent on this Property is $11,832.78 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 Olathe, Kansas Rental Property 1 $54,266 $64,397 $0 $0 $6,059 $124,722
Typical 20% Down Payment Olathe, Kansas Rental Property 2 $54,266 $65,646 $0 $0 $6,070 $125,982
Typical 20% Down Payment Olathe, Kansas Rental Property 3 $54,266 $62,241 $0 $0 $6,039 $122,547
Typical 20% Down Payment Olathe, Kansas Rental Property 4 $54,266 $1,369 $33,151 $6,103 $11,101 $105,990
Typical 20% Down Payment Olathe, Kansas Rental Property 5 $54,266 -$15,672 $24,189 $7,693 $12,409 $82,885
Typical 20% Down Payment Olathe, Kansas Rental Property 6 $54,266 -$34,276 $18,560 $9,346 $13,761 $61,656
Typical 20% Down Payment Olathe, Kansas Rental Property 7 $54,255 -$43,402 $13,402 $11,160 $14,491 $49,906
Totals: $379,853 $100,303 $89,301 $34,302 $69,929 $673,688

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