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

Purchased Typical 25% Down Payment Olathe, Kansas Rental Property 5 Property
Bought in Month 452

We have a Rule that has you buying the Typical 25% Down Payment Olathe, Kansas Rental Property 5 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 452 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Olathe, Kansas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $1,013,942.14 purchase price that means you need to have $253,485.54 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,139.42) minus any seller concessions ($0).

Description Amount
Down Payment $253,485.54
Rent Ready Costs $0
Closing Costs $10,139.42
Seller Concessions $0
Total Cost To Close: $263,624.96

The monthly rent on this Property is $6,649.07 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 Olathe, Kansas Rental Property 1 $30,493 $36,016 $0 $0 $3,403 $69,912
Typical 25% Down Payment Olathe, Kansas Rental Property 2 $30,493 $5,619 $18,204 $3,313 $5,913 $63,542
Typical 25% Down Payment Olathe, Kansas Rental Property 3 $30,493 -$2,723 $13,459 $4,197 $6,580 $52,006
Typical 25% Down Payment Olathe, Kansas Rental Property 4 $30,493 -$15,328 $9,919 $5,330 $7,419 $37,832
Typical 25% Down Payment Olathe, Kansas Rental Property 5 $30,487 -$18,494 $7,408 $6,271 $7,764 $33,436
Totals: $152,460 $5,090 $48,989 $19,111 $31,079 $256,729

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