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

Purchased Typical 20% Down Payment Grand Prairie, Texas Rental Property 10 Property
Bought in Month 974

We have a Rule that has you buying the Typical 20% Down Payment Grand Prairie, Texas Rental Property 10 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 974 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Grand Prairie, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $3,132,831.40 purchase price that means you need to have $626,566.28 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($31,328.31) minus any seller concessions ($0).

Description Amount
Down Payment $626,566.28
Rent Ready Costs $0
Closing Costs $31,328.31
Seller Concessions $0
Total Cost To Close: $657,894.59

The monthly rent on this Property is $24,226.66 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 Grand Prairie, Texas Rental Property 1 $94,217 $142,841 $0 $0 $11,752 $248,810
Typical 20% Down Payment Grand Prairie, Texas Rental Property 2 $94,217 $140,285 $0 $0 $11,729 $246,231
Typical 20% Down Payment Grand Prairie, Texas Rental Property 3 $94,217 $135,871 $0 $0 $11,690 $241,778
Typical 20% Down Payment Grand Prairie, Texas Rental Property 4 $94,217 $135,871 $0 $0 $11,690 $241,778
Typical 20% Down Payment Grand Prairie, Texas Rental Property 5 $94,217 $135,871 $0 $0 $11,690 $241,778
Typical 20% Down Payment Grand Prairie, Texas Rental Property 6 $94,217 $135,871 $0 $0 $11,690 $241,778
Typical 20% Down Payment Grand Prairie, Texas Rental Property 7 $94,217 $135,871 $0 $0 $11,690 $241,778
Typical 20% Down Payment Grand Prairie, Texas Rental Property 8 $94,217 $135,871 $0 $0 $11,690 $241,778
Typical 20% Down Payment Grand Prairie, Texas Rental Property 9 $94,217 $135,871 $0 $0 $11,690 $241,778
Typical 20% Down Payment Grand Prairie, Texas Rental Property 10 $94,198 -$47,546 $23,269 $19,375 $26,364 $115,659
Totals: $942,148 $1,186,674 $23,269 $19,375 $131,677 $2,303,143

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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