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

Purchased Typical 20% Down Payment Sioux Falls, South Dakota Rental Property 6 Property
Bought in Month 426

We have a Rule that has you buying the Typical 20% Down Payment Sioux Falls, South Dakota 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 426 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Sioux Falls, South Dakota Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $767,739.17 purchase price that means you need to have $153,547.83 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,677.39) minus any seller concessions ($0).

Description Amount
Down Payment $153,547.83
Rent Ready Costs $0
Closing Costs $7,677.39
Seller Concessions $0
Total Cost To Close: $161,225.23

The monthly rent on this Property is $5,348.21 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 Sioux Falls, South Dakota Rental Property 1 $23,089 $34,628 $0 $0 $2,260 $59,977
Typical 20% Down Payment Sioux Falls, South Dakota Rental Property 2 $23,089 $11,703 $16,623 $2,301 $4,169 $57,886
Typical 20% Down Payment Sioux Falls, South Dakota Rental Property 3 $23,089 $4,698 $12,459 $2,844 $4,605 $47,695
Typical 20% Down Payment Sioux Falls, South Dakota Rental Property 4 $23,089 -$2,055 $9,401 $3,498 $5,145 $39,078
Typical 20% Down Payment Sioux Falls, South Dakota Rental Property 5 $23,089 -$9,066 $7,384 $4,177 $5,706 $31,291
Typical 20% Down Payment Sioux Falls, South Dakota Rental Property 6 $23,084 -$10,464 $5,702 $4,748 $5,867 $28,938
Totals: $138,529 $29,444 $51,570 $17,570 $27,752 $264,865

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