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

Purchased Typical 20% Down Payment Billings, Montana Rental Property 10 Property
Bought in Month 495

We have a Rule that has you buying the Typical 20% Down Payment Billings, Montana Rental Property 10 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 495 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Billings, Montana Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $1,032,970.26 purchase price that means you need to have $206,594.05 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,329.70) minus any seller concessions ($0).

Description Amount
Down Payment $206,594.05
Rent Ready Costs $0
Closing Costs $10,329.70
Seller Concessions $0
Total Cost To Close: $216,923.75

The monthly rent on this Property is $6,470.20 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 Billings, Montana Rental Property 1 $31,066 $51,995 $0 $0 $1,986 $85,046
Typical 20% Down Payment Billings, Montana Rental Property 2 $31,066 $50,813 $0 $0 $1,975 $83,854
Typical 20% Down Payment Billings, Montana Rental Property 3 $31,066 $19,213 $22,898 $3,044 $4,488 $80,709
Typical 20% Down Payment Billings, Montana Rental Property 4 $31,066 $14,207 $18,725 $3,528 $4,889 $72,415
Typical 20% Down Payment Billings, Montana Rental Property 5 $31,066 $8,403 $15,312 $4,090 $5,353 $64,225
Typical 20% Down Payment Billings, Montana Rental Property 6 $31,066 $3,101 $13,036 $4,604 $5,777 $57,584
Typical 20% Down Payment Billings, Montana Rental Property 7 $31,066 -$2,866 $11,098 $5,182 $6,255 $50,734
Typical 20% Down Payment Billings, Montana Rental Property 8 $31,066 -$6,125 $10,240 $5,497 $6,515 $47,193
Typical 20% Down Payment Billings, Montana Rental Property 9 $31,066 -$11,389 $9,075 $6,007 $6,936 $41,695
Typical 20% Down Payment Billings, Montana Rental Property 10 $31,059 -$9,703 $7,672 $6,388 $6,816 $42,234
Totals: $310,649 $117,650 $108,058 $38,340 $50,990 $625,687

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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