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

Purchased Typical 20% Down Payment Arlington, Texas Rental Property 7 Property
Bought in Month 650

We have a Rule that has you buying the Typical 20% Down Payment Arlington, Texas Rental Property 7 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 650 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,426,219.28 purchase price that means you need to have $285,243.86 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,262.19) minus any seller concessions ($0).

Description Amount
Down Payment $285,243.86
Rent Ready Costs $0
Closing Costs $14,262.19
Seller Concessions $0
Total Cost To Close: $299,506.05

The monthly rent on this Property is $9,867.86 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 $42,892 $54,544 $0 $0 $5,078 $102,514
Typical 20% Down Payment Arlington, Texas Rental Property 2 $42,892 $53,762 $0 $0 $5,071 $101,725
Typical 20% Down Payment Arlington, Texas Rental Property 3 $42,892 $51,705 $0 $0 $5,053 $99,650
Typical 20% Down Payment Arlington, Texas Rental Property 4 $42,892 $1,270 $25,767 $4,884 $9,087 $83,900
Typical 20% Down Payment Arlington, Texas Rental Property 5 $42,892 -$10,324 $19,442 $6,006 $10,015 $68,031
Typical 20% Down Payment Arlington, Texas Rental Property 6 $42,892 -$22,361 $15,272 $7,172 $10,978 $53,953
Typical 20% Down Payment Arlington, Texas Rental Property 7 $42,883 -$31,795 $10,593 $8,820 $11,733 $42,234
Totals: $300,236 $96,802 $71,074 $26,882 $57,014 $552,008

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