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

Purchased Typical 25% Down Payment Alexandria, Virginia Rental Property 7 Property
Bought in Month 655

We have a Rule that has you buying the Typical 25% Down Payment Alexandria, Virginia Rental Property 7 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 655 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Alexandria, Virginia Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $3,238,102.86 purchase price that means you need to have $809,525.72 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($32,381.03) minus any seller concessions ($0).

Description Amount
Down Payment $809,525.72
Rent Ready Costs $0
Closing Costs $32,381.03
Seller Concessions $0
Total Cost To Close: $841,906.74

The monthly rent on this Property is $15,773.91 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 Alexandria, Virginia Rental Property 1 $97,383 $125,852 $0 $0 $4,988 $228,223
Typical 25% Down Payment Alexandria, Virginia Rental Property 2 $97,383 $123,778 $0 $0 $4,970 $226,131
Typical 25% Down Payment Alexandria, Virginia Rental Property 3 $97,383 $18,814 $55,108 $11,033 $13,294 $195,632
Typical 25% Down Payment Alexandria, Virginia Rental Property 4 $97,383 -$4,553 $41,519 $13,772 $15,384 $163,504
Typical 25% Down Payment Alexandria, Virginia Rental Property 5 $97,383 -$25,658 $35,364 $15,615 $16,743 $139,447
Typical 25% Down Payment Alexandria, Virginia Rental Property 6 $97,383 -$44,159 $30,217 $17,662 $18,296 $119,398
Typical 25% Down Payment Alexandria, Virginia Rental Property 7 $97,363 -$49,801 $23,659 $20,026 $18,856 $110,103
Totals: $681,659 $144,273 $185,867 $78,108 $92,531 $1,182,438

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