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

Purchased Typical 20% Down Payment Carrollton, Texas Rental Property 8 Property
Bought in Month 530

We have a Rule that has you buying the Typical 20% Down Payment Carrollton, 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 530 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Carrollton, Texas Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,371,724.98 purchase price that means you need to have $274,345 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($13,717.25) minus any seller concessions ($0).

Description Amount
Down Payment $274,345
Rent Ready Costs $0
Closing Costs $13,717.25
Seller Concessions $0
Total Cost To Close: $288,062.25

The monthly rent on this Property is $10,472.88 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 Carrollton, Texas Rental Property 1 $41,253 $65,465 $0 $0 $4,587 $111,306
Typical 20% Down Payment Carrollton, Texas Rental Property 2 $41,253 $64,652 $0 $0 $4,580 $110,485
Typical 20% Down Payment Carrollton, Texas Rental Property 3 $41,253 $21,553 $29,110 $4,173 $8,028 $104,118
Typical 20% Down Payment Carrollton, Texas Rental Property 4 $41,253 $11,646 $21,964 $5,133 $8,821 $88,817
Typical 20% Down Payment Carrollton, Texas Rental Property 5 $41,253 $1,360 $17,253 $6,129 $9,644 $75,638
Typical 20% Down Payment Carrollton, Texas Rental Property 6 $41,253 -$6,299 $14,541 $6,949 $10,329 $66,773
Typical 20% Down Payment Carrollton, Texas Rental Property 7 $41,253 -$15,525 $12,505 $7,764 $10,994 $56,991
Typical 20% Down Payment Carrollton, Texas Rental Property 8 $41,245 -$15,658 $10,188 $8,483 $11,005 $55,263
Totals: $330,018 $127,194 $105,562 $38,630 $67,988 $669,392

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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