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

Purchased Typical 25% Down Payment Alexandria, Virginia Rental Property 10 Property
Bought in Month 773

We have a Rule that has you buying the Typical 25% Down Payment Alexandria, Virginia Rental Property 10 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 773 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $4,330,353.50 purchase price that means you need to have $1,082,588.38 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($43,303.54) minus any seller concessions ($0).

Description Amount
Down Payment $1,082,588.38
Rent Ready Costs $0
Closing Costs $43,303.54
Seller Concessions $0
Total Cost To Close: $1,125,891.91

The monthly rent on this Property is $21,094.63 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 $130,231 $168,299 $0 $0 $6,671 $305,201
Typical 25% Down Payment Alexandria, Virginia Rental Property 2 $130,231 $165,526 $0 $0 $6,646 $302,404
Typical 25% Down Payment Alexandria, Virginia Rental Property 3 $130,231 $164,427 $0 $0 $6,637 $301,294
Typical 25% Down Payment Alexandria, Virginia Rental Property 4 $130,231 $37,754 $80,483 $13,772 $17,065 $279,304
Typical 25% Down Payment Alexandria, Virginia Rental Property 5 $130,231 $15,400 $68,552 $15,615 $18,413 $248,211
Typical 25% Down Payment Alexandria, Virginia Rental Property 6 $130,231 -$2,827 $58,574 $17,662 $19,968 $223,608
Typical 25% Down Payment Alexandria, Virginia Rental Property 7 $130,231 -$23,494 $49,892 $20,026 $21,768 $198,422
Typical 25% Down Payment Alexandria, Virginia Rental Property 8 $130,231 -$41,232 $45,255 $21,615 $22,943 $178,813
Typical 25% Down Payment Alexandria, Virginia Rental Property 9 $130,231 -$66,838 $38,912 $24,328 $24,992 $151,625
Typical 25% Down Payment Alexandria, Virginia Rental Property 10 $130,205 -$67,609 $31,639 $26,781 $25,199 $146,215
Totals: $1,302,284 $349,405 $373,307 $139,799 $170,303 $2,335,097

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