The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Pearland, Texas Rental Property 1 Property
Bought in Month 91

We have a Rule that has you buying the Typical 25% Down Payment Pearland, Texas Rental Property 1 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 91 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Pearland, Texas Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $397,090.29 purchase price that means you need to have $99,272.57 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,970.90) minus any seller concessions ($0).

Description Amount
Down Payment $99,272.57
Rent Ready Costs $0
Closing Costs $3,970.90
Seller Concessions $0
Total Cost To Close: $103,243.48

The monthly rent on this Property is $2,863.65 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Pearland, Texas Rental Property 1 $11,940 -$7,188 $2,901 $2,456 $3,275 $13,383
Totals: $11,940 -$7,188 $2,901 $2,456 $3,275 $13,383

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