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

Purchased Typical 20% Down Payment Pearland, Texas Rental Property 5 Property
Bought in Month 534

We have a Rule that has you buying the Typical 20% Down Payment Pearland, Texas Rental Property 5 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 534 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Pearland, Texas Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,182,488.20 purchase price that means you need to have $236,497.64 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,824.88) minus any seller concessions ($0).

Description Amount
Down Payment $236,497.64
Rent Ready Costs $0
Closing Costs $11,824.88
Seller Concessions $0
Total Cost To Close: $248,322.52

The monthly rent on this Property is $8,527.61 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 Pearland, Texas Rental Property 1 $35,562 $42,659 $0 $0 $4,667 $82,888
Typical 20% Down Payment Pearland, Texas Rental Property 2 $35,562 $41,990 $0 $0 $4,661 $82,213
Typical 20% Down Payment Pearland, Texas Rental Property 3 $35,562 -$5,498 $18,433 $4,513 $8,382 $61,392
Typical 20% Down Payment Pearland, Texas Rental Property 4 $35,562 -$17,403 $13,050 $5,816 $9,472 $46,497
Typical 20% Down Payment Pearland, Texas Rental Property 5 $35,555 -$27,556 $8,783 $7,313 $10,225 $34,320
Totals: $177,804 $34,192 $40,266 $17,642 $37,407 $307,310

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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