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

Purchased Typical 20% Down Payment Plano, Texas Rental Property 10 Property
Bought in Month 782

We have a Rule that has you buying the Typical 20% Down Payment Plano, 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 782 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Plano, Texas Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $3,065,625.85 purchase price that means you need to have $613,125.17 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($30,656.26) minus any seller concessions ($0).

Description Amount
Down Payment $613,125.17
Rent Ready Costs $0
Closing Costs $30,656.26
Seller Concessions $0
Total Cost To Close: $643,781.43

The monthly rent on this Property is $21,243.99 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 Plano, Texas Rental Property 1 $92,196 $125,987 $0 $0 $9,998 $228,181
Typical 20% Down Payment Plano, Texas Rental Property 2 $92,196 $127,103 $0 $0 $10,008 $229,306
Typical 20% Down Payment Plano, Texas Rental Property 3 $92,196 $122,673 $0 $0 $9,969 $224,838
Typical 20% Down Payment Plano, Texas Rental Property 4 $92,196 $122,673 $0 $0 $9,969 $224,838
Typical 20% Down Payment Plano, Texas Rental Property 5 $92,196 $29,159 $67,728 $9,055 $17,450 $215,588
Typical 20% Down Payment Plano, Texas Rental Property 6 $92,196 $7,662 $51,103 $11,137 $19,169 $181,267
Typical 20% Down Payment Plano, Texas Rental Property 7 $92,196 -$6,772 $43,506 $12,534 $20,324 $161,787
Typical 20% Down Payment Plano, Texas Rental Property 8 $92,196 -$27,390 $35,577 $14,531 $21,974 $136,887
Typical 20% Down Payment Plano, Texas Rental Property 9 $92,196 -$46,224 $30,288 $16,355 $23,480 $116,094
Typical 20% Down Payment Plano, Texas Rental Property 10 $92,177 -$56,809 $22,770 $18,959 $24,327 $101,425
Totals: $921,937 $398,063 $250,972 $82,571 $166,667 $1,820,210

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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