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

Purchased Typical 25% Down Payment Carrollton, Texas Rental Property 8 Property
Bought in Month 461

We have a Rule that has you buying the Typical 25% 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 461 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Carrollton, Texas Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $1,157,318.80 purchase price that means you need to have $289,329.70 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,573.19) minus any seller concessions ($0).

Description Amount
Down Payment $289,329.70
Rent Ready Costs $0
Closing Costs $11,573.19
Seller Concessions $0
Total Cost To Close: $300,902.89

The monthly rent on this Property is $8,835.93 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 Carrollton, Texas Rental Property 1 $34,805 $55,237 $0 $0 $3,871 $93,913
Typical 25% Down Payment Carrollton, Texas Rental Property 2 $34,805 $21,007 $21,919 $3,627 $6,609 $87,967
Typical 25% Down Payment Carrollton, Texas Rental Property 3 $34,805 $16,621 $17,698 $4,288 $7,125 $80,537
Typical 25% Down Payment Carrollton, Texas Rental Property 4 $34,805 $9,468 $14,933 $4,898 $7,573 $71,677
Typical 25% Down Payment Carrollton, Texas Rental Property 5 $34,805 $3,358 $12,962 $5,472 $8,001 $64,598
Typical 25% Down Payment Carrollton, Texas Rental Property 6 $34,805 -$1,341 $11,537 $5,994 $8,397 $59,393
Typical 25% Down Payment Carrollton, Texas Rental Property 7 $34,805 -$8,659 $10,014 $6,697 $8,921 $51,779
Typical 25% Down Payment Carrollton, Texas Rental Property 8 $34,798 -$6,900 $8,456 $7,157 $8,842 $52,353
Totals: $278,434 $88,791 $97,519 $38,133 $59,339 $562,217

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