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

Purchased Typical 20% Down Payment Frisco, Texas Rental Property 2 Property
Bought in Month 490

We have a Rule that has you buying the Typical 20% Down Payment Frisco, Texas Rental Property 2 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 490 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Frisco, Texas Rental Property 2 Property, we're assuming you're getting a 20% down payment loan. With a $1,986,875.94 purchase price that means you need to have $397,375.19 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,868.76) minus any seller concessions ($0).

Description Amount
Down Payment $397,375.19
Rent Ready Costs $0
Closing Costs $19,868.76
Seller Concessions $0
Total Cost To Close: $417,243.95

The monthly rent on this Property is $9,805.38 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 Frisco, Texas Rental Property 1 $59,753 $38,523 $0 $0 $6,232 $104,508
Typical 20% Down Payment Frisco, Texas Rental Property 2 $59,741 -$78,233 $14,757 $12,288 $15,572 $24,125
Totals: $119,494 -$39,711 $14,757 $12,288 $21,804 $128,633

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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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