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

Purchased Typical 20% Down Payment McKinney, Texas Rental Property 8 Property
Bought in Month 854

We have a Rule that has you buying the Typical 20% Down Payment McKinney, 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 854 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 8 Property, we're assuming you're getting a 20% down payment loan. With a $3,688,543.10 purchase price that means you need to have $737,708.62 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($36,885.43) minus any seller concessions ($0).

Description Amount
Down Payment $737,708.62
Rent Ready Costs $0
Closing Costs $36,885.43
Seller Concessions $0
Total Cost To Close: $774,594.05

The monthly rent on this Property is $24,465.09 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 $110,929 $129,672 $0 $0 $12,804 $253,406
Typical 20% Down Payment McKinney, Texas Rental Property 2 $110,929 $130,960 $0 $0 $12,816 $254,705
Typical 20% Down Payment McKinney, Texas Rental Property 3 $110,929 $125,215 $0 $0 $12,765 $248,909
Typical 20% Down Payment McKinney, Texas Rental Property 4 $110,929 $125,215 $0 $0 $12,765 $248,909
Typical 20% Down Payment McKinney, Texas Rental Property 5 $110,929 $5,255 $70,077 $12,172 $22,872 $221,306
Typical 20% Down Payment McKinney, Texas Rental Property 6 $110,929 -$35,206 $50,281 $15,534 $25,598 $167,137
Typical 20% Down Payment McKinney, Texas Rental Property 7 $110,929 -$60,757 $41,118 $18,008 $27,642 $136,940
Typical 20% Down Payment McKinney, Texas Rental Property 8 $110,907 -$90,737 $27,396 $22,812 $30,041 $100,419
Totals: $887,411 $329,618 $188,873 $68,526 $157,303 $1,631,731

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