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

Purchased Typical 20% Down Payment Metairie, Louisiana Rental Property 9 Property
Bought in Month 498

We have a Rule that has you buying the Typical 20% Down Payment Metairie, Louisiana Rental Property 9 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 498 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Metairie, Louisiana Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $1,014,093.09 purchase price that means you need to have $202,818.62 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,140.93) minus any seller concessions ($0).

Description Amount
Down Payment $202,818.62
Rent Ready Costs $0
Closing Costs $10,140.93
Seller Concessions $0
Total Cost To Close: $212,959.55

The monthly rent on this Property is $7,500.39 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 Metairie, Louisiana Rental Property 1 $30,498 $49,939 $0 $0 $3,164 $83,601
Typical 20% Down Payment Metairie, Louisiana Rental Property 2 $30,498 $48,757 $0 $0 $3,154 $82,409
Typical 20% Down Payment Metairie, Louisiana Rental Property 3 $30,498 $17,943 $22,329 $3,003 $5,636 $79,409
Typical 20% Down Payment Metairie, Louisiana Rental Property 4 $30,498 $11,404 $17,836 $3,542 $6,073 $69,353
Typical 20% Down Payment Metairie, Louisiana Rental Property 5 $30,498 $4,307 $14,011 $4,229 $6,640 $59,685
Typical 20% Down Payment Metairie, Louisiana Rental Property 6 $30,498 -$2,649 $11,457 $4,902 $7,197 $51,406
Typical 20% Down Payment Metairie, Louisiana Rental Property 7 $30,498 -$5,112 $10,223 $5,331 $7,568 $48,507
Typical 20% Down Payment Metairie, Louisiana Rental Property 8 $30,498 -$12,473 $9,000 $5,854 $7,983 $40,861
Typical 20% Down Payment Metairie, Louisiana Rental Property 9 $30,492 -$10,814 $7,532 $6,272 $7,919 $41,400
Totals: $274,474 $101,302 $92,388 $33,132 $55,334 $556,630

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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