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

Purchased Typical 25% Down Payment Everett, Washington Rental Property 10 Property
Bought in Month 770

We have a Rule that has you buying the Typical 25% 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 770 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $4,186,987.79 purchase price that means you need to have $1,046,746.95 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($41,869.88) minus any seller concessions ($0).

Description Amount
Down Payment $1,046,746.95
Rent Ready Costs $0
Closing Costs $41,869.88
Seller Concessions $0
Total Cost To Close: $1,088,616.83

The monthly rent on this Property is $19,892.36 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Everett, Washington Rental Property 1 $125,919 $161,211 $0 $0 $5,903 $293,033
Typical 25% Down Payment Everett, Washington Rental Property 2 $125,919 $158,109 $0 $0 $5,875 $289,903
Typical 25% Down Payment Everett, Washington Rental Property 3 $125,919 $158,109 $0 $0 $5,875 $289,903
Typical 25% Down Payment Everett, Washington Rental Property 4 $125,919 $35,527 $77,818 $13,316 $15,957 $268,537
Typical 25% Down Payment Everett, Washington Rental Property 5 $125,919 $20,446 $66,074 $15,135 $17,350 $244,925
Typical 25% Down Payment Everett, Washington Rental Property 6 $125,919 -$3,476 $56,457 $17,119 $18,802 $214,822
Typical 25% Down Payment Everett, Washington Rental Property 7 $125,919 -$23,756 $48,544 $19,268 $20,424 $190,400
Typical 25% Down Payment Everett, Washington Rental Property 8 $125,919 -$40,620 $43,346 $21,055 $21,773 $171,474
Typical 25% Down Payment Everett, Washington Rental Property 9 $125,919 -$65,562 $37,271 $23,697 $23,769 $145,094
Typical 25% Down Payment Everett, Washington Rental Property 10 $125,894 -$65,934 $30,591 $25,894 $23,799 $140,244
Totals: $1,259,169 $334,054 $360,102 $135,485 $159,527 $2,248,336

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