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

Purchased Typical 20% Down Payment Alexandria, Virginia Rental Property 6 Property
Bought in Month 650

We have a Rule that has you buying the Typical 20% Down Payment Alexandria, Virginia 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 650 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Alexandria, Virginia Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $3,198,466.43 purchase price that means you need to have $639,693.29 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($31,984.66) minus any seller concessions ($0).

Description Amount
Down Payment $639,693.29
Rent Ready Costs $0
Closing Costs $31,984.66
Seller Concessions $0
Total Cost To Close: $671,677.95

The monthly rent on this Property is $15,580.83 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 Alexandria, Virginia Rental Property 1 $96,191 $122,250 $0 $0 $4,909 $223,350
Typical 20% Down Payment Alexandria, Virginia Rental Property 2 $96,191 $120,228 $0 $0 $4,891 $221,309
Typical 20% Down Payment Alexandria, Virginia Rental Property 3 $96,191 $3,958 $55,136 $11,337 $14,264 $180,885
Typical 20% Down Payment Alexandria, Virginia Rental Property 4 $96,191 -$22,954 $41,601 $13,942 $16,417 $145,197
Typical 20% Down Payment Alexandria, Virginia Rental Property 5 $96,191 -$50,856 $32,898 $16,566 $18,577 $113,376
Typical 20% Down Payment Alexandria, Virginia Rental Property 6 $96,171 -$67,032 $23,756 $19,781 $19,871 $92,548
Totals: $577,125 $105,594 $153,391 $61,626 $78,929 $976,665

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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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