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

Purchased Typical 20% Down Payment Lewisville, Texas Rental Property 10 Property
Bought in Month 781

We have a Rule that has you buying the Typical 20% Down Payment Lewisville, 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 781 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $2,500,224.46 purchase price that means you need to have $500,044.89 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($25,002.24) minus any seller concessions ($0).

Description Amount
Down Payment $500,044.89
Rent Ready Costs $0
Closing Costs $25,002.24
Seller Concessions $0
Total Cost To Close: $525,047.14

The monthly rent on this Property is $17,197.21 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 $75,192 $96,406 $0 $0 $8,421 $180,018
Typical 20% Down Payment Lewisville, Texas Rental Property 2 $75,192 $98,203 $0 $0 $8,437 $181,831
Typical 20% Down Payment Lewisville, Texas Rental Property 3 $75,192 $95,069 $0 $0 $8,409 $178,670
Typical 20% Down Payment Lewisville, Texas Rental Property 4 $75,192 $100,018 $0 $0 $8,453 $183,662
Typical 20% Down Payment Lewisville, Texas Rental Property 5 $75,192 $18,614 $55,052 $7,403 $14,525 $170,787
Typical 20% Down Payment Lewisville, Texas Rental Property 6 $75,192 $8,028 $43,975 $8,732 $15,651 $151,578
Typical 20% Down Payment Lewisville, Texas Rental Property 7 $75,192 -$8,721 $34,083 $10,529 $17,152 $128,234
Typical 20% Down Payment Lewisville, Texas Rental Property 8 $75,192 -$24,046 $30,106 $11,534 $17,938 $110,724
Typical 20% Down Payment Lewisville, Texas Rental Property 9 $75,192 -$47,160 $23,648 $13,772 $19,787 $85,239
Typical 20% Down Payment Lewisville, Texas Rental Property 10 $75,176 -$46,552 $18,570 $15,463 $20,179 $82,836
Totals: $751,902 $289,857 $205,434 $67,433 $138,953 $1,453,579

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