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

Purchased Typical 20% Down Payment Pearland, Texas Rental Property 7 Property
Bought in Month 698

We have a Rule that has you buying the Typical 20% Down Payment Pearland, 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 698 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,771,082.89 purchase price that means you need to have $354,216.58 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($17,710.83) minus any seller concessions ($0).

Description Amount
Down Payment $354,216.58
Rent Ready Costs $0
Closing Costs $17,710.83
Seller Concessions $0
Total Cost To Close: $371,927.41

The monthly rent on this Property is $12,772.31 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 $53,264 $63,887 $0 $0 $6,989 $124,140
Typical 20% Down Payment Pearland, Texas Rental Property 2 $53,264 $62,885 $0 $0 $6,981 $123,129
Typical 20% Down Payment Pearland, Texas Rental Property 3 $53,264 $61,560 $0 $0 $6,969 $121,792
Typical 20% Down Payment Pearland, Texas Rental Property 4 $53,264 $3,825 $33,874 $5,816 $11,794 $108,573
Typical 20% Down Payment Pearland, Texas Rental Property 5 $53,264 -$12,640 $24,799 $7,313 $13,023 $85,759
Typical 20% Down Payment Pearland, Texas Rental Property 6 $53,264 -$33,174 $18,217 $9,173 $14,548 $62,026
Typical 20% Down Payment Pearland, Texas Rental Property 7 $53,253 -$42,131 $13,155 $10,953 $15,264 $50,493
Totals: $372,834 $104,210 $90,045 $33,255 $75,567 $675,912

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