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

Purchased Typical 20% Down Payment Everett, Washington Rental Property 10 Property
Bought in Month 860

We have a Rule that has you buying the Typical 20% Down Payment Everett, Washington 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 860 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Everett, Washington Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $5,226,138.08 purchase price that means you need to have $1,045,227.62 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($52,261.38) minus any seller concessions ($0).

Description Amount
Down Payment $1,045,227.62
Rent Ready Costs $0
Closing Costs $52,261.38
Seller Concessions $0
Total Cost To Close: $1,097,489

The monthly rent on this Property is $24,829.36 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 Everett, Washington Rental Property 1 $157,171 $197,370 $0 $0 $7,334 $361,875
Typical 20% Down Payment Everett, Washington Rental Property 2 $157,171 $203,202 $0 $0 $7,386 $367,759
Typical 20% Down Payment Everett, Washington Rental Property 3 $157,171 $200,594 $0 $0 $7,363 $365,128
Typical 20% Down Payment Everett, Washington Rental Property 4 $157,171 $201,244 $0 $0 $7,368 $365,783
Typical 20% Down Payment Everett, Washington Rental Property 5 $157,171 $30,724 $108,698 $16,137 $20,666 $333,395
Typical 20% Down Payment Everett, Washington Rental Property 6 $157,171 $5,682 $86,246 $19,126 $23,187 $291,413
Typical 20% Down Payment Everett, Washington Rental Property 7 $157,171 -$26,050 $71,242 $22,009 $25,552 $249,923
Typical 20% Down Payment Everett, Washington Rental Property 8 $157,171 -$70,049 $57,098 $25,894 $28,728 $198,842
Typical 20% Down Payment Everett, Washington Rental Property 9 $157,171 -$94,845 $50,605 $28,296 $30,711 $171,937
Typical 20% Down Payment Everett, Washington Rental Property 10 $157,139 -$105,189 $38,817 $32,321 $31,883 $154,970
Totals: $1,571,676 $542,682 $412,706 $143,783 $190,178 $2,861,025

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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