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

Purchased Typical 20% Down Payment Sugar Land, Texas Rental Property 3 Property
Bought in Month 450

We have a Rule that has you buying the Typical 20% Down Payment Sugar Land, Texas Rental Property 3 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 450 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Sugar Land, Texas Rental Property 3 Property, we're assuming you're getting a 20% down payment loan. With a $1,149,948.88 purchase price that means you need to have $229,989.78 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,499.49) minus any seller concessions ($0).

Description Amount
Down Payment $229,989.78
Rent Ready Costs $0
Closing Costs $11,499.49
Seller Concessions $0
Total Cost To Close: $241,489.26

The monthly rent on this Property is $6,981.33 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 Sugar Land, Texas Rental Property 1 $34,584 $33,286 $0 $0 $3,903 $71,772
Typical 20% Down Payment Sugar Land, Texas Rental Property 2 $34,584 -$11,439 $18,662 $4,261 $7,417 $53,484
Typical 20% Down Payment Sugar Land, Texas Rental Property 3 $34,577 -$34,305 $8,541 $7,112 $9,310 $25,235
Totals: $103,744 -$12,458 $27,203 $11,373 $20,630 $150,491

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