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

Purchased Typical 25% Down Payment Overland Park, Kansas Rental Property 7 Property
Bought in Month 729

We have a Rule that has you buying the Typical 25% Down Payment Overland Park, 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 729 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Overland Park, Kansas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $2,265,596.24 purchase price that means you need to have $566,399.06 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,655.96) minus any seller concessions ($0).

Description Amount
Down Payment $566,399.06
Rent Ready Costs $0
Closing Costs $22,655.96
Seller Concessions $0
Total Cost To Close: $589,055.02

The monthly rent on this Property is $13,489.28 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 Overland Park, Kansas Rental Property 1 $68,136 $67,170 $0 $0 $7,282 $142,588
Typical 25% Down Payment Overland Park, Kansas Rental Property 2 $68,136 $67,170 $0 $0 $7,282 $142,588
Typical 25% Down Payment Overland Park, Kansas Rental Property 3 $68,136 $68,580 $0 $0 $7,295 $144,010
Typical 25% Down Payment Overland Park, Kansas Rental Property 4 $68,136 -$3,047 $40,167 $7,476 $12,931 $125,662
Typical 25% Down Payment Overland Park, Kansas Rental Property 5 $68,136 -$25,051 $28,958 $9,659 $14,567 $96,269
Typical 25% Down Payment Overland Park, Kansas Rental Property 6 $68,136 -$42,016 $22,444 $11,792 $16,205 $76,562
Typical 25% Down Payment Overland Park, Kansas Rental Property 7 $68,122 -$53,186 $16,553 $14,012 $17,036 $62,536
Totals: $476,935 $79,620 $108,122 $42,940 $82,598 $790,214

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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