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

Purchased Typical 25% Down Payment Sugar Land, Texas Rental Property 5 Property
Bought in Month 597

We have a Rule that has you buying the Typical 25% Down Payment Sugar Land, Texas Rental Property 5 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 597 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Sugar Land, Texas Rental Property 5 Property, we're assuming you're getting a 25% down payment loan. With a $1,651,712.82 purchase price that means you need to have $412,928.21 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,517.13) minus any seller concessions ($0).

Description Amount
Down Payment $412,928.21
Rent Ready Costs $0
Closing Costs $16,517.13
Seller Concessions $0
Total Cost To Close: $429,445.33

The monthly rent on this Property is $10,027.53 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 Sugar Land, Texas Rental Property 1 $49,674 $48,072 $0 $0 $5,609 $103,354
Typical 25% Down Payment Sugar Land, Texas Rental Property 2 $49,674 $48,597 $0 $0 $5,613 $103,884
Typical 25% Down Payment Sugar Land, Texas Rental Property 3 $49,674 -$10,567 $25,498 $6,075 $10,184 $80,863
Typical 25% Down Payment Sugar Land, Texas Rental Property 4 $49,674 -$25,862 $18,851 $7,695 $11,408 $61,765
Typical 25% Down Payment Sugar Land, Texas Rental Property 5 $49,664 -$40,200 $12,068 $10,215 $12,717 $44,463
Totals: $248,358 $20,039 $56,417 $23,985 $45,531 $394,329

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