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

Purchased Typical 20% Down Payment Arlington, Texas Rental Property 1 Property
Bought in Month 73

We have a Rule that has you buying the Typical 20% Down Payment Arlington, Texas Rental Property 1 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 73 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Arlington, Texas Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $344,294.23 purchase price that means you need to have $68,858.85 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,442.94) minus any seller concessions ($0).

Description Amount
Down Payment $68,858.85
Rent Ready Costs $0
Closing Costs $3,442.94
Seller Concessions $0
Total Cost To Close: $72,301.79

The monthly rent on this Property is $2,382.13 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 Arlington, Texas Rental Property 1 $10,352 -$7,017 $2,557 $2,129 $2,841 $10,862
Totals: $10,352 -$7,017 $2,557 $2,129 $2,841 $10,862

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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