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

Purchased Typical 20% Down Payment Omaha, Nebraska Rental Property 9 Property
Bought in Month 758

We have a Rule that has you buying the Typical 20% Down Payment Omaha, Nebraska 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 758 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 9 Property, we're assuming you're getting a 20% down payment loan. With a $1,542,746.57 purchase price that means you need to have $308,549.31 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,427.47) minus any seller concessions ($0).

Description Amount
Down Payment $308,549.31
Rent Ready Costs $0
Closing Costs $15,427.47
Seller Concessions $0
Total Cost To Close: $323,976.78

The monthly rent on this Property is $10,591.64 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 $46,397 $53,256 $0 $0 $5,602 $105,255
Typical 20% Down Payment Omaha, Nebraska Rental Property 2 $46,397 $53,530 $0 $0 $5,605 $105,531
Typical 20% Down Payment Omaha, Nebraska Rental Property 3 $46,397 $53,256 $0 $0 $5,602 $105,255
Typical 20% Down Payment Omaha, Nebraska Rental Property 4 $46,397 $53,256 $0 $0 $5,602 $105,255
Typical 20% Down Payment Omaha, Nebraska Rental Property 5 $46,397 $4,784 $32,740 $4,694 $9,480 $98,094
Typical 20% Down Payment Omaha, Nebraska Rental Property 6 $46,397 -$4,622 $25,717 $5,604 $10,233 $83,329
Typical 20% Down Payment Omaha, Nebraska Rental Property 7 $46,397 -$17,927 $19,404 $6,893 $11,297 $66,064
Typical 20% Down Payment Omaha, Nebraska Rental Property 8 $46,397 -$31,740 $15,242 $8,230 $12,402 $50,531
Typical 20% Down Payment Omaha, Nebraska Rental Property 9 $46,387 -$37,066 $11,459 $9,541 $12,828 $43,149
Totals: $417,559 $126,728 $104,562 $34,962 $78,653 $762,463

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