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

Purchased Typical 20% Down Payment San Angelo, Texas Rental Property 1 Property
Bought in Month 44

We have a Rule that has you buying the Typical 20% Down Payment San Angelo, 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 44 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment San Angelo, Texas Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $178,330.69 purchase price that means you need to have $35,666.14 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,783.31) minus any seller concessions ($0).

Description Amount
Down Payment $35,666.14
Rent Ready Costs $0
Closing Costs $1,783.31
Seller Concessions $0
Total Cost To Close: $37,449.44

The monthly rent on this Property is $1,926.08 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 San Angelo, Texas Rental Property 1 $5,362 $3,873 $1,325 $1,103 $1,511 $13,173
Totals: $5,362 $3,873 $1,325 $1,103 $1,511 $13,173

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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