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

Purchased Typical 20% Down Payment Charleston, South Carolina Rental Property 6 Property
Bought in Month 1191

We have a Rule that has you buying the Typical 20% Down Payment Charleston, South Carolina Rental Property 6 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 1191 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Charleston, South Carolina Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $8,462,539.37 purchase price that means you need to have $1,692,507.87 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($84,625.39) minus any seller concessions ($0).

Description Amount
Down Payment $1,692,507.87
Rent Ready Costs $0
Closing Costs $84,625.39
Seller Concessions $0
Total Cost To Close: $1,777,133.27

The monthly rent on this Property is $24,197.25 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 Charleston, South Carolina Rental Property 1 $211,561 $104,540 $0 $0 $10,509 $326,610
Typical 20% Down Payment Charleston, South Carolina Rental Property 2 $211,561 $103,497 $0 $0 $10,499 $325,557
Typical 20% Down Payment Charleston, South Carolina Rental Property 3 $211,561 $108,233 $0 $0 $10,541 $330,335
Typical 20% Down Payment Charleston, South Carolina Rental Property 4 $211,561 -$96,299 $171,280 $0 $26,483 $313,025
Typical 20% Down Payment Charleston, South Carolina Rental Property 5 $211,561 -$166,439 $110,763 $26,648 $32,563 $215,096
Typical 20% Down Payment Charleston, South Carolina Rental Property 6 $211,510 -$299,652 $51,125 $43,614 $43,031 $49,628
Totals: $1,269,315 -$246,120 $333,168 $70,262 $133,626 $1,560,252

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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