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

Purchased Typical 20% Down Payment Midland, Texas Rental Property 7 Property
Bought in Month 425

We have a Rule that has you buying the Typical 20% Down Payment Midland, 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 425 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Midland, Texas Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $730,536.27 purchase price that means you need to have $146,107.25 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,305.36) minus any seller concessions ($0).

Description Amount
Down Payment $146,107.25
Rent Ready Costs $0
Closing Costs $7,305.36
Seller Concessions $0
Total Cost To Close: $153,412.62

The monthly rent on this Property is $5,520.05 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 Midland, Texas Rental Property 1 $21,970 $35,316 $0 $0 $2,354 $59,639
Typical 20% Down Payment Midland, Texas Rental Property 2 $21,970 $12,943 $16,194 $2,153 $4,131 $57,390
Typical 20% Down Payment Midland, Texas Rental Property 3 $21,970 $9,323 $13,287 $2,489 $4,408 $51,476
Typical 20% Down Payment Midland, Texas Rental Property 4 $21,970 $4,401 $10,402 $2,980 $4,814 $44,567
Typical 20% Down Payment Midland, Texas Rental Property 5 $21,970 -$53 $8,281 $3,523 $5,273 $38,995
Typical 20% Down Payment Midland, Texas Rental Property 6 $21,970 -$6,264 $7,003 $3,985 $5,642 $32,336
Typical 20% Down Payment Midland, Texas Rental Property 7 $21,966 -$7,581 $5,426 $4,518 $5,785 $30,114
Totals: $153,787 $48,085 $60,594 $19,647 $32,406 $314,518

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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