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

Purchased Typical 25% Down Payment Everett, Washington Rental Property 4 Property
Bought in Month 500

We have a Rule that has you buying the Typical 25% Down Payment Everett, Washington Rental Property 4 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 500 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Everett, Washington Rental Property 4 Property, we're assuming you're getting a 25% down payment loan. With a $2,153,099.69 purchase price that means you need to have $538,274.92 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($21,531) minus any seller concessions ($0).

Description Amount
Down Payment $538,274.92
Rent Ready Costs $0
Closing Costs $21,531
Seller Concessions $0
Total Cost To Close: $559,805.92

The monthly rent on this Property is $10,229.37 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 Everett, Washington Rental Property 1 $64,752 $82,910 $0 $0 $3,036 $150,698
Typical 25% Down Payment Everett, Washington Rental Property 2 $64,752 $6,388 $33,133 $7,938 $9,016 $121,228
Typical 25% Down Payment Everett, Washington Rental Property 3 $64,752 -$19,380 $22,715 $10,668 $11,077 $89,832
Typical 25% Down Payment Everett, Washington Rental Property 4 $64,739 -$32,491 $15,731 $13,316 $12,268 $73,563
Totals: $258,996 $37,427 $71,579 $31,922 $35,396 $435,321

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