The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Austin, Texas Rental Property 5 Property
Bought in Month 658

We have a Rule that has you buying the Typical 25% Down Payment Austin, Texas Rental Property 5 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 658 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Austin, Texas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $2,548,941.37 purchase price that means you need to have $637,235.34 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($25,489.41) minus any seller concessions ($0).

Description Amount
Down Payment $637,235.34
Rent Ready Costs $0
Closing Costs $25,489.41
Seller Concessions $0
Total Cost To Close: $662,724.76

The monthly rent on this Property is $15,080.47 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Austin, Texas Rental Property 1 $76,657 $75,932 $0 $0 $8,144 $160,733
Typical 25% Down Payment Austin, Texas Rental Property 2 $76,657 $77,119 $0 $0 $8,154 $161,930
Typical 25% Down Payment Austin, Texas Rental Property 3 $76,657 -$13,078 $38,613 $9,514 $15,335 $127,041
Typical 25% Down Payment Austin, Texas Rental Property 4 $76,657 -$37,609 $29,000 $11,904 $17,122 $97,075
Typical 25% Down Payment Austin, Texas Rental Property 5 $76,641 -$59,820 $18,623 $15,764 $19,109 $70,318
Totals: $383,269 $42,544 $86,236 $37,182 $67,865 $617,096

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