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

Purchased Typical 20% Down Payment Omaha, Nebraska Rental Property 7 Property
Bought in Month 626

We have a Rule that has you buying the Typical 20% Down Payment Omaha, Nebraska 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 626 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Omaha, Nebraska Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,114,512.95 purchase price that means you need to have $222,902.59 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,145.13) minus any seller concessions ($0).

Description Amount
Down Payment $222,902.59
Rent Ready Costs $0
Closing Costs $11,145.13
Seller Concessions $0
Total Cost To Close: $234,047.72

The monthly rent on this Property is $7,651.63 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 Omaha, Nebraska Rental Property 1 $33,518 $38,473 $0 $0 $4,047 $76,039
Typical 20% Down Payment Omaha, Nebraska Rental Property 2 $33,518 $38,671 $0 $0 $4,049 $76,238
Typical 20% Down Payment Omaha, Nebraska Rental Property 3 $33,518 $38,473 $0 $0 $4,047 $76,039
Typical 20% Down Payment Omaha, Nebraska Rental Property 4 $33,518 -$2,121 $19,341 $3,931 $7,295 $61,964
Typical 20% Down Payment Omaha, Nebraska Rental Property 5 $33,518 -$9,999 $15,193 $4,694 $7,925 $51,331
Typical 20% Down Payment Omaha, Nebraska Rental Property 6 $33,518 -$19,405 $11,934 $5,604 $8,678 $40,329
Typical 20% Down Payment Omaha, Nebraska Rental Property 7 $33,511 -$26,778 $8,278 $6,893 $9,267 $31,172
Totals: $234,618 $57,316 $54,746 $21,121 $45,309 $413,110

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