The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Omaha, Nebraska Rental Property 10 Property
Bought in Month 674

We have a Rule that has you buying the Typical 25% Down Payment Omaha, Nebraska 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 674 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Omaha, Nebraska Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $1,254,394.14 purchase price that means you need to have $313,598.54 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($12,543.94) minus any seller concessions ($0).

Description Amount
Down Payment $313,598.54
Rent Ready Costs $0
Closing Costs $12,543.94
Seller Concessions $0
Total Cost To Close: $326,142.48

The monthly rent on this Property is $8,611.97 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 Omaha, Nebraska Rental Property 1 $37,725 $45,325 $0 $0 $4,573 $87,623
Typical 25% Down Payment Omaha, Nebraska Rental Property 2 $37,725 $45,552 $0 $0 $4,575 $87,852
Typical 25% Down Payment Omaha, Nebraska Rental Property 3 $37,725 $43,748 $0 $0 $4,559 $86,032
Typical 25% Down Payment Omaha, Nebraska Rental Property 4 $37,725 $43,302 $0 $0 $4,555 $85,582
Typical 25% Down Payment Omaha, Nebraska Rental Property 5 $37,725 $6,200 $23,758 $3,931 $7,523 $79,137
Typical 25% Down Payment Omaha, Nebraska Rental Property 6 $37,725 $291 $19,671 $4,557 $7,996 $70,240
Typical 25% Down Payment Omaha, Nebraska Rental Property 7 $37,725 -$5,107 $16,914 $5,129 $8,428 $63,088
Typical 25% Down Payment Omaha, Nebraska Rental Property 8 $37,725 -$14,501 $13,486 $6,124 $9,180 $52,013
Typical 25% Down Payment Omaha, Nebraska Rental Property 9 $37,725 -$21,756 $11,596 $6,893 $9,760 $44,217
Typical 25% Down Payment Omaha, Nebraska Rental Property 10 $37,717 -$23,820 $9,165 $7,758 $9,925 $40,745
Totals: $377,239 $119,233 $94,590 $34,391 $71,075 $696,528

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