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 8 Property
Bought in Month 842

We have a Rule that has you buying the Typical 25% Down Payment Sugar Land, Texas Rental Property 8 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 842 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 8 Property, we're assuming you're getting a 25% down payment loan. With a $3,020,145.57 purchase price that means you need to have $755,036.39 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($30,201.46) minus any seller concessions ($0).

Description Amount
Down Payment $755,036.39
Rent Ready Costs $0
Closing Costs $30,201.46
Seller Concessions $0
Total Cost To Close: $785,237.85

The monthly rent on this Property is $18,335.28 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 $90,828 $87,889 $0 $0 $10,254 $188,971
Typical 25% Down Payment Sugar Land, Texas Rental Property 2 $90,828 $88,850 $0 $0 $10,263 $189,940
Typical 25% Down Payment Sugar Land, Texas Rental Property 3 $90,828 $85,509 $0 $0 $10,233 $186,570
Typical 25% Down Payment Sugar Land, Texas Rental Property 4 $90,828 $85,509 $0 $0 $10,233 $186,570
Typical 25% Down Payment Sugar Land, Texas Rental Property 5 $90,828 -$7,567 $51,886 $10,215 $17,976 $163,338
Typical 25% Down Payment Sugar Land, Texas Rental Property 6 $90,828 -$38,142 $37,762 $13,100 $20,125 $123,673
Typical 25% Down Payment Sugar Land, Texas Rental Property 7 $90,828 -$62,137 $30,108 $15,643 $22,045 $96,486
Typical 25% Down Payment Sugar Land, Texas Rental Property 8 $90,809 -$76,097 $22,066 $18,678 $23,162 $78,618
Totals: $726,604 $163,813 $141,822 $57,636 $124,291 $1,214,166

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