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

Purchased Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 8 Property
Bought in Month 436

We have a Rule that has you buying the Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 8 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 436 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $786,885.22 purchase price that means you need to have $196,721.31 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,868.85) minus any seller concessions ($0).

Description Amount
Down Payment $196,721.31
Rent Ready Costs $0
Closing Costs $7,868.85
Seller Concessions $0
Total Cost To Close: $204,590.16

The monthly rent on this Property is $5,481.59 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 Sioux Falls, South Dakota Rental Property 1 $23,665 $35,206 $0 $0 $2,314 $61,184
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 2 $23,665 $14,069 $15,624 $2,376 $4,119 $59,854
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 3 $23,665 $8,933 $12,855 $2,769 $4,403 $52,624
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 4 $23,665 $6,002 $10,881 $3,155 $4,701 $48,403
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 5 $23,665 $2,326 $9,326 $3,559 $5,007 $43,884
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 6 $23,665 -$3,358 $7,894 $4,056 $5,373 $37,630
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 7 $23,665 -$8,162 $6,788 $4,565 $5,758 $32,613
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 8 $23,660 -$6,992 $5,749 $4,866 $5,689 $32,973
Totals: $189,313 $48,025 $69,117 $25,345 $37,364 $369,164

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