The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Lewisville, Texas Rental Property 7 Property
Bought in Month 561

We have a Rule that has you buying the Typical 25% Down Payment Lewisville, Texas Rental Property 7 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 561 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Lewisville, Texas Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,454,219.22 purchase price that means you need to have $363,554.81 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,542.19) minus any seller concessions ($0).

Description Amount
Down Payment $363,554.81
Rent Ready Costs $0
Closing Costs $14,542.19
Seller Concessions $0
Total Cost To Close: $378,097

The monthly rent on this Property is $10,002.51 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Lewisville, Texas Rental Property 1 $43,734 $56,077 $0 $0 $4,898 $104,709
Typical 25% Down Payment Lewisville, Texas Rental Property 2 $43,734 $57,122 $0 $0 $4,908 $105,764
Typical 25% Down Payment Lewisville, Texas Rental Property 3 $43,734 $12,057 $26,943 $4,636 $8,397 $95,767
Typical 25% Down Payment Lewisville, Texas Rental Property 4 $43,734 $4,090 $21,213 $5,591 $9,127 $83,755
Typical 25% Down Payment Lewisville, Texas Rental Property 5 $43,734 -$8,648 $16,597 $6,775 $10,007 $68,466
Typical 25% Down Payment Lewisville, Texas Rental Property 6 $43,734 -$16,674 $14,271 $7,625 $10,649 $59,606
Typical 25% Down Payment Lewisville, Texas Rental Property 7 $43,725 -$21,045 $10,625 $8,994 $11,161 $53,460
Totals: $306,130 $82,980 $89,649 $33,621 $59,147 $571,527

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