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

Purchased Typical 20% Down Payment Frisco, Texas Rental Property 5 Property
Bought in Month 992

We have a Rule that has you buying the Typical 20% Down Payment Frisco, Texas Rental Property 5 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 992 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 5 Property, we're assuming you're getting a 20% down payment loan. With a $6,842,182.47 purchase price that means you need to have $1,368,436.49 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($68,421.82) minus any seller concessions ($0).

Description Amount
Down Payment $1,368,436.49
Rent Ready Costs $0
Closing Costs $68,421.82
Seller Concessions $0
Total Cost To Close: $1,436,858.32

The monthly rent on this Property is $33,766.66 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 $205,772 $132,662 $0 $0 $21,460 $359,893
Typical 20% Down Payment Frisco, Texas Rental Property 2 $205,772 $132,662 $0 $0 $21,460 $359,893
Typical 20% Down Payment Frisco, Texas Rental Property 3 $205,772 $130,889 $0 $0 $21,444 $358,104
Typical 20% Down Payment Frisco, Texas Rental Property 4 $205,772 -$185,237 $87,221 $30,270 $46,421 $184,447
Typical 20% Down Payment Frisco, Texas Rental Property 5 $205,730 -$271,372 $50,820 $42,315 $53,625 $81,119
Totals: $1,028,817 -$60,397 $138,041 $72,585 $164,410 $1,343,456

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