The Real Estate Financial Planner Blueprint™
26 1 5% Down Primary Then 9 All Cash Rental Properties
Purchased 
Typical All Cash Pittsburgh, Pennsylvania Rental Property 7 Property
Bought in 
Month 344
We have a 
Rule that has you buying the Typical All Cash Pittsburgh, Pennsylvania 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 344 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical All Cash Pittsburgh, Pennsylvania Rental Property 7 Property, we're assuming you're getting a 100% down payment loan. With a $490,846.24 purchase price that means you need to have $490,846.24 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($4,908.46) minus any seller concessions ($0).
| Description | Amount |
|---|---|
| Down Payment | $490,846.24 |
| Rent Ready Costs | $0 |
| Closing Costs | $4,908.46 |
| Seller Concessions | $0 |
| Total Cost To Close: | $495,754.70 |
The monthly rent on this Property is $5,499.24 per month.
Return in Dollars + Reserves
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
|---|---|---|---|---|---|---|
| Typical Pittsburgh, Pennsylvania Nomad™ Property 1* |
$14,762 | $0 | $13,198 | $0 | $2,146 | $30,106 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 1 |
$14,762 | $48,099 | $0 | $1,740 | $1,375 | $65,976 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 2 |
$14,762 | $48,535 | $0 | $1,973 | $1,379 | $66,648 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 3 |
$14,762 | $48,389 | $0 | $2,150 | $1,378 | $66,679 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 4 |
$14,762 | $47,237 | $0 | $2,444 | $1,368 | $65,810 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 5 |
$14,762 | $47,380 | $0 | $2,677 | $1,369 | $66,188 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 6 |
$14,762 | $47,954 | $0 | $2,868 | $1,374 | $66,959 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 7 |
$14,759 | $47,732 | $0 | $3,036 | $1,379 | $66,905 |
| Typical Pittsburgh, Pennsylvania Nomad™ Property 1* |
$14,762 | $0 | $13,198 | $0 | $2,146 | $30,106 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 1 |
$14,762 | $48,099 | $0 | $1,740 | $1,375 | $65,976 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 2 |
$14,762 | $48,535 | $0 | $1,973 | $1,379 | $66,648 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 3 |
$14,762 | $48,389 | $0 | $2,150 | $1,378 | $66,679 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 4 |
$14,762 | $47,237 | $0 | $2,444 | $1,368 | $65,810 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 5 |
$14,762 | $47,380 | $0 | $2,677 | $1,369 | $66,188 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 6 |
$14,762 | $47,954 | $0 | $2,868 | $1,374 | $66,959 |
| Typical All Cash Pittsburgh, Pennsylvania Rental Property 7 |
$14,759 | $47,732 | $0 | $3,036 | $1,379 | $66,905 |
| Totals: | $236,181 | $670,651 | $26,396 | $33,776 | $23,538 | $990,543 |
| * Denotes a property that had no rent for at least part of the period covered. | ||||||
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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 at the time of achieving your 
Goal
Scenario into my Real Estate Financial Planner™ Software Account
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports