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 10 Property
Bought in Month 505

We have a Rule that has you buying the Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 10 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 505 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $932,664.46 purchase price that means you need to have $233,166.12 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,326.64) minus any seller concessions ($0).

Description Amount
Down Payment $233,166.12
Rent Ready Costs $0
Closing Costs $9,326.64
Seller Concessions $0
Total Cost To Close: $242,492.76

The monthly rent on this Property is $6,497.11 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 $28,049 $41,727 $0 $0 $2,742 $72,518
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 2 $28,049 $43,260 $0 $0 $2,756 $74,065
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 3 $28,049 $15,428 $18,931 $2,769 $4,831 $70,007
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 4 $28,049 $12,629 $16,023 $3,155 $5,130 $64,986
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 5 $28,049 $8,980 $13,734 $3,559 $5,437 $59,759
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 6 $28,049 $3,111 $11,625 $4,056 $5,801 $52,642
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 7 $28,049 -$1,693 $9,995 $4,565 $6,186 $47,101
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 8 $28,049 -$4,207 $9,210 $4,866 $6,417 $44,336
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 9 $28,049 -$8,556 $8,276 $5,292 $6,735 $39,796
Typical 25% Down Payment Sioux Falls, South Dakota Rental Property 10 $28,043 -$6,706 $6,814 $5,768 $6,753 $40,673
Totals: $280,484 $103,973 $94,609 $34,029 $52,788 $565,882

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