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

Purchased Typical 20% Down Payment Lewisville, Texas Rental Property 1 Property
Bought in Month 89

We have a Rule that has you buying the Typical 20% Down Payment Lewisville, Texas Rental Property 1 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 89 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Lewisville, Texas Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $454,672.87 purchase price that means you need to have $90,934.57 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,546.73) minus any seller concessions ($0).

Description Amount
Down Payment $90,934.57
Rent Ready Costs $0
Closing Costs $4,546.73
Seller Concessions $0
Total Cost To Close: $95,481.30

The monthly rent on this Property is $3,127.36 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 Lewisville, Texas Rental Property 1 $13,671 -$9,173 $3,377 $2,812 $3,668 $14,355
Totals: $13,671 -$9,173 $3,377 $2,812 $3,668 $14,355

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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