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

Purchased Typical 25% Down Payment Frisco, Texas Rental Property 7 Property
Bought in Month 1177

We have a Rule that has you buying the Typical 25% Down Payment Frisco, 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 1177 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Frisco, Texas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $10,791,998.25 purchase price that means you need to have $2,697,999.56 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($107,919.98) minus any seller concessions ($0).

Description Amount
Down Payment $2,697,999.56
Rent Ready Costs $0
Closing Costs $107,919.98
Seller Concessions $0
Total Cost To Close: $2,805,919.55

The monthly rent on this Property is $53,259.29 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 Frisco, Texas Rental Property 1 $324,558 $206,446 $0 $0 $33,823 $564,828
Typical 25% Down Payment Frisco, Texas Rental Property 2 $324,558 $205,053 $0 $0 $33,811 $563,422
Typical 25% Down Payment Frisco, Texas Rental Property 3 $324,558 $203,663 $0 $0 $33,798 $562,020
Typical 25% Down Payment Frisco, Texas Rental Property 4 $324,558 $205,053 $0 $0 $33,811 $563,422
Typical 25% Down Payment Frisco, Texas Rental Property 5 $324,558 -$146,391 $185,406 $36,502 $61,312 $461,386
Typical 25% Down Payment Frisco, Texas Rental Property 6 $324,558 -$264,881 $127,107 $49,055 $70,791 $306,630
Typical 25% Down Payment Frisco, Texas Rental Property 7 $324,493 -$374,989 $78,849 $66,743 $80,214 $175,311
Totals: $2,271,843 $33,955 $391,362 $152,300 $347,559 $3,197,020

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