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

Purchased Typical 20% Down Payment Austin, Texas Rental Property 3 Property
Bought in Month 473

We have a Rule that has you buying the Typical 20% Down Payment Austin, Texas Rental Property 3 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 473 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Austin, Texas Rental Property 3 Property, we're assuming you're getting a 20% down payment loan. With a $1,616,041.96 purchase price that means you need to have $323,208.39 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,160.42) minus any seller concessions ($0).

Description Amount
Down Payment $323,208.39
Rent Ready Costs $0
Closing Costs $16,160.42
Seller Concessions $0
Total Cost To Close: $339,368.81

The monthly rent on this Property is $9,561.09 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 Austin, Texas Rental Property 1 $48,601 $47,642 $0 $0 $5,159 $101,402
Typical 20% Down Payment Austin, Texas Rental Property 2 $48,601 -$18,091 $23,400 $6,511 $10,551 $70,971
Typical 20% Down Payment Austin, Texas Rental Property 3 $48,591 -$47,266 $12,003 $9,994 $12,751 $36,074
Totals: $145,793 -$17,715 $35,403 $16,505 $28,461 $208,447

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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