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

Purchased Typical 25% Down Payment Everett, Washington Rental Property 7 Property
Bought in Month 650

We have a Rule that has you buying the Typical 25% Down Payment Everett, Washington 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 650 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 7 Property, we're assuming you're getting a 25% down payment loan. With a $3,115,512.14 purchase price that means you need to have $778,878.04 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($31,155.12) minus any seller concessions ($0).

Description Amount
Down Payment $778,878.04
Rent Ready Costs $0
Closing Costs $31,155.12
Seller Concessions $0
Total Cost To Close: $810,033.16

The monthly rent on this Property is $14,801.78 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 $93,696 $119,956 $0 $0 $4,392 $218,044
Typical 25% Down Payment Everett, Washington Rental Property 2 $93,696 $117,648 $0 $0 $4,372 $215,715
Typical 25% Down Payment Everett, Washington Rental Property 3 $93,696 $16,954 $52,689 $10,668 $12,427 $186,434
Typical 25% Down Payment Everett, Washington Rental Property 4 $93,696 -$5,728 $39,697 $13,316 $14,447 $155,427
Typical 25% Down Payment Everett, Washington Rental Property 5 $93,696 -$21,345 $33,706 $15,135 $15,835 $137,027
Typical 25% Down Payment Everett, Washington Rental Property 6 $93,696 -$43,936 $28,800 $17,119 $17,298 $112,977
Typical 25% Down Payment Everett, Washington Rental Property 7 $93,677 -$49,061 $22,763 $19,268 $17,708 $104,355
Totals: $655,852 $134,486 $177,654 $75,507 $86,479 $1,129,978

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