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

Purchased Typical 20% Down Payment McKinney, Texas Rental Property 7 Property
Bought in Month 758

We have a Rule that has you buying the Typical 20% Down Payment McKinney, 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 758 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment McKinney, Texas Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,911,769.98 purchase price that means you need to have $582,354 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($29,117.70) minus any seller concessions ($0).

Description Amount
Down Payment $582,354
Rent Ready Costs $0
Closing Costs $29,117.70
Seller Concessions $0
Total Cost To Close: $611,471.70

The monthly rent on this Property is $19,312.97 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 McKinney, Texas Rental Property 1 $87,569 $102,365 $0 $0 $10,108 $200,041
Typical 20% Down Payment McKinney, Texas Rental Property 2 $87,569 $103,381 $0 $0 $10,117 $201,067
Typical 20% Down Payment McKinney, Texas Rental Property 3 $87,569 $98,846 $0 $0 $10,077 $196,491
Typical 20% Down Payment McKinney, Texas Rental Property 4 $87,569 $1,789 $57,014 $9,398 $17,841 $173,611
Typical 20% Down Payment McKinney, Texas Rental Property 5 $87,569 -$22,324 $40,094 $12,172 $20,173 $137,684
Typical 20% Down Payment McKinney, Texas Rental Property 6 $87,569 -$61,575 $28,768 $15,534 $22,910 $93,205
Typical 20% Down Payment McKinney, Texas Rental Property 7 $87,551 -$71,628 $21,627 $18,008 $23,715 $79,272
Totals: $612,962 $150,853 $147,503 $55,112 $114,941 $1,081,370

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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