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

Purchased Typical 20% Down Payment Amarillo, Texas Rental Property 10 Property
Bought in Month 445

We have a Rule that has you buying the Typical 20% Down Payment Amarillo, Texas 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 445 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Amarillo, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $500,380.71 purchase price that means you need to have $100,076.14 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($5,003.81) minus any seller concessions ($0).

Description Amount
Down Payment $100,076.14
Rent Ready Costs $0
Closing Costs $5,003.81
Seller Concessions $0
Total Cost To Close: $105,079.95

The monthly rent on this Property is $3,918.11 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Amarillo, Texas Rental Property 1 $15,048 $24,751 $0 $0 $1,732 $41,532
Typical 20% Down Payment Amarillo, Texas Rental Property 2 $15,048 $25,165 $0 $0 $1,736 $41,949
Typical 20% Down Payment Amarillo, Texas Rental Property 3 $15,048 $9,746 $11,861 $1,053 $2,887 $40,595
Typical 20% Down Payment Amarillo, Texas Rental Property 4 $15,048 $7,317 $9,765 $1,619 $3,063 $36,813
Typical 20% Down Payment Amarillo, Texas Rental Property 5 $15,048 $4,654 $7,986 $1,877 $3,276 $32,841
Typical 20% Down Payment Amarillo, Texas Rental Property 6 $15,048 $2,221 $6,798 $2,112 $3,471 $29,651
Typical 20% Down Payment Amarillo, Texas Rental Property 7 $15,048 -$517 $5,788 $2,378 $3,690 $26,387
Typical 20% Down Payment Amarillo, Texas Rental Property 8 $15,048 -$3,599 $4,927 $2,676 $3,937 $22,989
Typical 20% Down Payment Amarillo, Texas Rental Property 9 $15,048 -$5,282 $4,546 $2,839 $4,071 $21,223
Typical 20% Down Payment Amarillo, Texas Rental Property 10 $15,045 -$4,169 $3,717 $3,095 $4,082 $21,770
Totals: $150,482 $60,286 $55,387 $17,648 $31,946 $315,749

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 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