The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased 
Typical 25% Down Payment Detroit, Michigan Rental Property 1 Property
Bought in 
Month 26
We have a 
Rule that has you buying the Typical 25% Down Payment Detroit, Michigan Rental Property 1 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 26 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Detroit, Michigan Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $60,995.86 purchase price that means you need to have $15,248.97 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($609.96) minus any seller concessions ($0).
| Description | Amount |
|---|---|
| Down Payment | $15,248.97 |
| Rent Ready Costs | $0 |
| Closing Costs | $609.96 |
| Seller Concessions | $0 |
| Total Cost To Close: | $15,858.92 |
The monthly rent on this Property is $3,015.07 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 Detroit, Michigan Rental Property 1 |
$1,834 | $25,547 | $446 | $377 | $764 | $28,967 |
| Typical 25% Down Payment Detroit, Michigan Rental Property 2 |
$924 | $13,114 | $202 | $191 | $376 | $14,807 |
| Typical 25% Down Payment Detroit, Michigan Rental Property 3 |
$463 | $6,757 | $81 | $96 | $177 | $7,575 |
| Totals: | $3,221 | $45,418 | $728 | $665 | $1,317 | $51,349 |
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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 at the time of achieving your 
Goal
Scenario into my Real Estate Financial Planner™ Software Account
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved 2 X Ideal Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports