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

Purchased Typical 20% Down Payment Irving, Texas Rental Property 10 Property
Bought in Month 992

We have a Rule that has you buying the Typical 20% Down Payment Irving, 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 992 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Irving, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $3,422,113.42 purchase price that means you need to have $684,422.68 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($34,221.13) minus any seller concessions ($0).

Description Amount
Down Payment $684,422.68
Rent Ready Costs $0
Closing Costs $34,221.13
Seller Concessions $0
Total Cost To Close: $718,643.82

The monthly rent on this Property is $26,229.46 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 Irving, Texas Rental Property 1 $102,917 $154,170 $0 $0 $12,455 $269,542
Typical 20% Down Payment Irving, Texas Rental Property 2 $102,917 $154,170 $0 $0 $12,455 $269,542
Typical 20% Down Payment Irving, Texas Rental Property 3 $102,917 $150,079 $0 $0 $12,419 $265,414
Typical 20% Down Payment Irving, Texas Rental Property 4 $102,917 $150,079 $0 $0 $12,419 $265,414
Typical 20% Down Payment Irving, Texas Rental Property 5 $102,917 $154,170 $0 $0 $12,455 $269,542
Typical 20% Down Payment Irving, Texas Rental Property 6 $102,917 $152,800 $0 $0 $12,443 $268,159
Typical 20% Down Payment Irving, Texas Rental Property 7 $102,917 $150,079 $0 $0 $12,419 $265,414
Typical 20% Down Payment Irving, Texas Rental Property 8 $102,917 $150,079 $0 $0 $12,419 $265,414
Typical 20% Down Payment Irving, Texas Rental Property 9 $102,917 $150,079 $0 $0 $12,419 $265,414
Typical 20% Down Payment Irving, Texas Rental Property 10 $102,896 -$50,274 $25,417 $21,164 $28,447 $127,650
Totals: $1,029,145 $1,315,433 $25,417 $21,164 $140,347 $2,531,507

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