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

Purchased Typical 20% Down Payment Lewisville, Texas Rental Property 6 Property
Bought in Month 549

We have a Rule that has you buying the Typical 20% Down Payment Lewisville, Texas Rental Property 6 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 549 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 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,411,863.32 purchase price that means you need to have $282,372.66 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,118.63) minus any seller concessions ($0).

Description Amount
Down Payment $282,372.66
Rent Ready Costs $0
Closing Costs $14,118.63
Seller Concessions $0
Total Cost To Close: $296,491.30

The monthly rent on this Property is $9,711.17 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 $42,460 $54,444 $0 $0 $4,756 $101,660
Typical 20% Down Payment Lewisville, Texas Rental Property 2 $42,460 $55,459 $0 $0 $4,765 $102,684
Typical 20% Down Payment Lewisville, Texas Rental Property 3 $42,460 $4,615 $26,114 $4,752 $8,675 $86,616
Typical 20% Down Payment Lewisville, Texas Rental Property 4 $42,460 -$9,305 $17,521 $6,370 $10,037 $67,084
Typical 20% Down Payment Lewisville, Texas Rental Property 5 $42,460 -$22,766 $14,280 $7,403 $10,865 $52,243
Typical 20% Down Payment Lewisville, Texas Rental Property 6 $42,452 -$27,544 $10,486 $8,732 $11,405 $45,531
Totals: $254,754 $54,902 $68,402 $27,257 $50,502 $455,816

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