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

Purchased Typical 25% Down Payment Garland, Texas Rental Property 7 Property
Bought in Month 511

We have a Rule that has you buying the Typical 25% Down Payment Garland, 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 511 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Garland, Texas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $932,442.45 purchase price that means you need to have $233,110.61 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,324.42) minus any seller concessions ($0).

Description Amount
Down Payment $233,110.61
Rent Ready Costs $0
Closing Costs $9,324.42
Seller Concessions $0
Total Cost To Close: $242,435.04

The monthly rent on this Property is $6,638.10 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 Garland, Texas Rental Property 1 $28,042 $37,206 $0 $0 $3,221 $68,469
Typical 25% Down Payment Garland, Texas Rental Property 2 $28,042 $37,896 $0 $0 $3,227 $69,165
Typical 25% Down Payment Garland, Texas Rental Property 3 $28,042 $10,848 $17,385 $2,958 $5,468 $64,701
Typical 25% Down Payment Garland, Texas Rental Property 4 $28,042 $2,525 $13,264 $3,656 $5,980 $53,467
Typical 25% Down Payment Garland, Texas Rental Property 5 $28,042 -$5,407 $10,183 $4,497 $6,615 $43,929
Typical 25% Down Payment Garland, Texas Rental Property 6 $28,042 -$10,734 $8,756 $5,061 $7,041 $38,166
Typical 25% Down Payment Garland, Texas Rental Property 7 $28,037 -$12,230 $6,813 $5,767 $7,237 $35,623
Totals: $196,290 $60,103 $56,401 $21,938 $38,789 $373,521

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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