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

Purchased Typical 25% Down Payment Austin, Texas Rental Property 8 Property
Bought in Month 904

We have a Rule that has you buying the Typical 25% Down Payment Austin, Texas Rental Property 8 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 904 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 8 Property, we're assuming you're getting a 25% down payment loan. With a $4,672,216.44 purchase price that means you need to have $1,168,054.11 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($46,722.16) minus any seller concessions ($0).

Description Amount
Down Payment $1,168,054.11
Rent Ready Costs $0
Closing Costs $46,722.16
Seller Concessions $0
Total Cost To Close: $1,214,776.27

The monthly rent on this Property is $27,642.54 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 $140,512 $139,179 $0 $0 $14,927 $294,618
Typical 25% Down Payment Austin, Texas Rental Property 2 $140,512 $141,354 $0 $0 $14,946 $296,812
Typical 25% Down Payment Austin, Texas Rental Property 3 $140,512 $140,627 $0 $0 $14,940 $296,079
Typical 25% Down Payment Austin, Texas Rental Property 4 $140,512 $137,020 $0 $0 $14,908 $292,440
Typical 25% Down Payment Austin, Texas Rental Property 5 $140,512 -$7,438 $80,521 $15,764 $26,850 $256,209
Typical 25% Down Payment Austin, Texas Rental Property 6 $140,512 -$49,217 $61,049 $19,580 $29,680 $201,604
Typical 25% Down Payment Austin, Texas Rental Property 7 $140,512 -$76,582 $48,828 $23,322 $32,576 $168,656
Typical 25% Down Payment Austin, Texas Rental Property 8 $140,484 -$113,618 $34,137 $28,895 $34,959 $124,857
Totals: $1,124,069 $311,326 $224,535 $87,560 $183,785 $1,931,275

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