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

Purchased Typical 20% Down Payment Mesquite, Texas Rental Property 10 Property
Bought in Month 854

We have a Rule that has you buying the Typical 20% Down Payment Mesquite, 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 854 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Mesquite, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $1,985,829.81 purchase price that means you need to have $397,165.96 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,858.30) minus any seller concessions ($0).

Description Amount
Down Payment $397,165.96
Rent Ready Costs $0
Closing Costs $19,858.30
Seller Concessions $0
Total Cost To Close: $417,024.26

The monthly rent on this Property is $16,327.23 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 Mesquite, Texas Rental Property 1 $59,722 $107,751 $0 $0 $6,925 $174,397
Typical 20% Down Payment Mesquite, Texas Rental Property 2 $59,722 $105,610 $0 $0 $6,906 $172,238
Typical 20% Down Payment Mesquite, Texas Rental Property 3 $59,722 $103,917 $0 $0 $6,891 $170,529
Typical 20% Down Payment Mesquite, Texas Rental Property 4 $59,722 $103,917 $0 $0 $6,891 $170,529
Typical 20% Down Payment Mesquite, Texas Rental Property 5 $59,722 $103,917 $0 $0 $6,891 $170,529
Typical 20% Down Payment Mesquite, Texas Rental Property 6 $59,722 $107,751 $0 $0 $6,925 $174,397
Typical 20% Down Payment Mesquite, Texas Rental Property 7 $59,722 $103,917 $0 $0 $6,891 $170,529
Typical 20% Down Payment Mesquite, Texas Rental Property 8 $59,722 $103,917 $0 $0 $6,891 $170,529
Typical 20% Down Payment Mesquite, Texas Rental Property 9 $59,722 -$12,153 $18,103 $11,239 $16,176 $93,087
Typical 20% Down Payment Mesquite, Texas Rental Property 10 $59,710 -$12,347 $14,750 $12,281 $16,192 $90,586
Totals: $597,206 $816,196 $32,852 $23,521 $87,576 $1,557,351

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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