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

Purchased Typical 25% Down Payment Denton, Texas Rental Property 7 Property
Bought in Month 678

We have a Rule that has you buying the Typical 25% Down Payment Denton, Texas Rental Property 7 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 678 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Denton, Texas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,779,184.52 purchase price that means you need to have $444,796.13 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($17,791.85) minus any seller concessions ($0).

Description Amount
Down Payment $444,796.13
Rent Ready Costs $0
Closing Costs $17,791.85
Seller Concessions $0
Total Cost To Close: $462,587.98

The monthly rent on this Property is $11,101.09 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 Denton, Texas Rental Property 1 $53,507 $56,469 $0 $0 $6,001 $115,977
Typical 25% Down Payment Denton, Texas Rental Property 2 $53,507 $57,347 $0 $0 $6,008 $116,862
Typical 25% Down Payment Denton, Texas Rental Property 3 $53,507 $55,598 $0 $0 $5,993 $115,098
Typical 25% Down Payment Denton, Texas Rental Property 4 $53,507 -$4,202 $29,341 $6,214 $10,674 $95,535
Typical 25% Down Payment Denton, Texas Rental Property 5 $53,507 -$17,684 $22,528 $7,642 $11,753 $77,746
Typical 25% Down Payment Denton, Texas Rental Property 6 $53,507 -$31,680 $17,961 $9,125 $12,873 $61,786
Typical 25% Down Payment Denton, Texas Rental Property 7 $53,496 -$40,010 $12,999 $11,003 $13,641 $51,131
Totals: $374,539 $75,837 $82,830 $33,984 $66,944 $634,134

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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