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

Purchased Typical 20% Down Payment Lewisville, Texas Rental Property 8 Property
Bought in Month 662

We have a Rule that has you buying the Typical 20% Down Payment Lewisville, Texas Rental Property 8 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 662 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 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,864,990.06 purchase price that means you need to have $372,998.01 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,649.90) minus any seller concessions ($0).

Description Amount
Down Payment $372,998.01
Rent Ready Costs $0
Closing Costs $18,649.90
Seller Concessions $0
Total Cost To Close: $391,647.91

The monthly rent on this Property is $12,827.90 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 $56,088 $71,909 $0 $0 $6,281 $134,278
Typical 20% Down Payment Lewisville, Texas Rental Property 2 $56,088 $73,250 $0 $0 $6,293 $135,631
Typical 20% Down Payment Lewisville, Texas Rental Property 3 $56,088 $70,913 $0 $0 $6,272 $133,273
Typical 20% Down Payment Lewisville, Texas Rental Property 4 $56,088 $8,815 $33,807 $6,370 $11,568 $116,648
Typical 20% Down Payment Lewisville, Texas Rental Property 5 $56,088 -$5,543 $27,554 $7,403 $12,389 $97,891
Typical 20% Down Payment Lewisville, Texas Rental Property 6 $56,088 -$16,925 $22,009 $8,732 $13,507 $83,411
Typical 20% Down Payment Lewisville, Texas Rental Property 7 $56,088 -$34,136 $17,058 $10,529 $15,004 $64,544
Typical 20% Down Payment Lewisville, Texas Rental Property 8 $56,076 -$38,276 $13,852 $11,534 $15,007 $58,194
Totals: $448,690 $130,007 $114,281 $44,569 $86,322 $823,869

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