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

Purchased Typical 25% Down Payment Garland, Texas Rental Property 9 Property
Bought in Month 600

We have a Rule that has you buying the Typical 25% Down Payment Garland, Texas Rental Property 9 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 600 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 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,160,997.96 purchase price that means you need to have $290,249.49 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,609.98) minus any seller concessions ($0).

Description Amount
Down Payment $290,249.49
Rent Ready Costs $0
Closing Costs $11,609.98
Seller Concessions $0
Total Cost To Close: $301,859.47

The monthly rent on this Property is $8,265.20 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 $34,916 $46,323 $0 $0 $4,010 $85,249
Typical 25% Down Payment Garland, Texas Rental Property 2 $34,916 $47,183 $0 $0 $4,018 $86,117
Typical 25% Down Payment Garland, Texas Rental Property 3 $34,916 $48,269 $0 $0 $4,027 $87,213
Typical 25% Down Payment Garland, Texas Rental Property 4 $34,916 $11,601 $21,851 $3,656 $6,769 $78,793
Typical 25% Down Payment Garland, Texas Rental Property 5 $34,916 $3,668 $16,777 $4,497 $7,404 $67,261
Typical 25% Down Payment Garland, Texas Rental Property 6 $34,916 -$1,659 $14,425 $5,061 $7,830 $60,573
Typical 25% Down Payment Garland, Texas Rental Property 7 $34,916 -$7,247 $12,210 $5,767 $8,372 $54,017
Typical 25% Down Payment Garland, Texas Rental Property 8 $34,916 -$14,402 $10,665 $6,411 $8,849 $46,439
Typical 25% Down Payment Garland, Texas Rental Property 9 $34,909 -$14,019 $8,483 $7,180 $9,010 $45,563
Totals: $314,236 $119,718 $84,410 $32,571 $60,289 $611,225

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