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

Purchased Typical 25% Down Payment Richardson, Texas Rental Property 9 Property
Bought in Month 662

We have a Rule that has you buying the Typical 25% Down Payment Richardson, Texas Rental Property 9 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 662 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Richardson, Texas Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $2,008,670.30 purchase price that means you need to have $502,167.58 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($20,086.70) minus any seller concessions ($0).

Description Amount
Down Payment $502,167.58
Rent Ready Costs $0
Closing Costs $20,086.70
Seller Concessions $0
Total Cost To Close: $522,254.28

The monthly rent on this Property is $13,641.01 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 Richardson, Texas Rental Property 1 $60,409 $79,689 $0 $0 $6,517 $146,614
Typical 25% Down Payment Richardson, Texas Rental Property 2 $60,409 $78,621 $0 $0 $6,507 $145,537
Typical 25% Down Payment Richardson, Texas Rental Property 3 $60,409 $77,561 $0 $0 $6,498 $144,467
Typical 25% Down Payment Richardson, Texas Rental Property 4 $60,409 $16,367 $36,635 $6,483 $11,393 $131,287
Typical 25% Down Payment Richardson, Texas Rental Property 5 $60,409 $7,692 $29,766 $7,628 $12,276 $117,771
Typical 25% Down Payment Richardson, Texas Rental Property 6 $60,409 -$7,146 $24,185 $8,974 $13,274 $99,696
Typical 25% Down Payment Richardson, Texas Rental Property 7 $60,409 -$13,998 $21,058 $10,002 $14,075 $91,546
Typical 25% Down Payment Richardson, Texas Rental Property 8 $60,409 -$29,302 $17,601 $11,509 $15,204 $75,422
Typical 25% Down Payment Richardson, Texas Rental Property 9 $60,396 -$29,921 $14,676 $12,423 $15,096 $72,670
Totals: $543,666 $179,564 $143,920 $57,019 $100,840 $1,025,010

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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