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

Purchased Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 7 Property
Bought in Month 482

We have a Rule that has you buying the Typical 20% Down Payment Broken Arrow, Oklahoma 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 482 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $714,294.01 purchase price that means you need to have $142,858.80 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,142.94) minus any seller concessions ($0).

Description Amount
Down Payment $142,858.80
Rent Ready Costs $0
Closing Costs $7,142.94
Seller Concessions $0
Total Cost To Close: $150,001.74

The monthly rent on this Property is $6,266.30 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 Broken Arrow, Oklahoma Rental Property 1 $21,482 $36,571 $0 $0 $2,982 $61,035
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 2 $21,482 $35,758 $0 $0 $2,975 $60,214
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 3 $21,482 $11,234 $13,435 $2,375 $4,936 $53,461
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 4 $21,482 $5,597 $10,137 $2,921 $5,387 $45,523
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 5 $21,482 $185 $7,804 $3,539 $5,907 $38,917
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 6 $21,482 -$3,596 $7,057 $3,811 $6,123 $34,877
Typical 20% Down Payment Broken Arrow, Oklahoma Rental Property 7 $21,477 -$6,062 $5,305 $4,418 $6,320 $31,458
Totals: $150,367 $79,687 $43,738 $17,063 $34,631 $325,485

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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