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

Purchased Typical 20% Down Payment Austin, Texas Rental Property 6 Property
Bought in Month 833

We have a Rule that has you buying the Typical 20% Down Payment Austin, Texas Rental Property 6 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 833 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 6 Property, we're assuming you're getting a 20% down payment loan. With a $3,922,558 purchase price that means you need to have $784,511.60 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($39,225.58) minus any seller concessions ($0).

Description Amount
Down Payment $784,511.60
Rent Ready Costs $0
Closing Costs $39,225.58
Seller Concessions $0
Total Cost To Close: $823,737.18

The monthly rent on this Property is $23,207.29 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 $117,967 $115,640 $0 $0 $12,521 $246,129
Typical 20% Down Payment Austin, Texas Rental Property 2 $117,967 $119,287 $0 $0 $12,554 $249,808
Typical 20% Down Payment Austin, Texas Rental Property 3 $117,967 $115,640 $0 $0 $12,521 $246,129
Typical 20% Down Payment Austin, Texas Rental Property 4 $117,967 -$32,239 $66,049 $14,145 $24,192 $190,113
Typical 20% Down Payment Austin, Texas Rental Property 5 $117,967 -$76,760 $45,982 $18,456 $27,753 $133,398
Typical 20% Down Payment Austin, Texas Rental Property 6 $117,943 -$114,726 $29,134 $24,259 $30,951 $87,561
Totals: $707,778 $126,844 $141,165 $56,859 $120,492 $1,153,139

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