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

Purchased Typical 20% Down Payment Salt Lake City, Utah Rental Property 6 Property
Bought in Month 636

We have a Rule that has you buying the Typical 20% Down Payment Salt Lake City, Utah Rental Property 6 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 636 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Salt Lake City, Utah Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $2,808,212.77 purchase price that means you need to have $561,642.55 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($28,082.13) minus any seller concessions ($0).

Description Amount
Down Payment $561,642.55
Rent Ready Costs $0
Closing Costs $28,082.13
Seller Concessions $0
Total Cost To Close: $589,724.68

The monthly rent on this Property is $12,267.93 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 Salt Lake City, Utah Rental Property 1 $84,454 $103,824 $0 $0 $3,260 $191,539
Typical 20% Down Payment Salt Lake City, Utah Rental Property 2 $84,454 $105,437 $0 $0 $3,275 $193,165
Typical 20% Down Payment Salt Lake City, Utah Rental Property 3 $84,454 $3,224 $48,571 $9,929 $11,480 $157,659
Typical 20% Down Payment Salt Lake City, Utah Rental Property 4 $84,454 -$24,182 $36,403 $12,271 $13,387 $122,334
Typical 20% Down Payment Salt Lake City, Utah Rental Property 5 $84,454 -$48,720 $28,691 $14,617 $15,322 $94,364
Typical 20% Down Payment Salt Lake City, Utah Rental Property 6 $84,437 -$59,081 $20,858 $17,367 $16,436 $80,017
Totals: $506,708 $80,502 $134,523 $54,184 $63,161 $839,078

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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