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

Purchased Typical 25% Down Payment Kent, Washington Rental Property 1 Property
Bought in Month 137

We have a Rule that has you buying the Typical 25% Down Payment Kent, Washington Rental Property 1 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 137 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Kent, Washington Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $839,189 purchase price that means you need to have $209,797.25 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,391.89) minus any seller concessions ($0).

Description Amount
Down Payment $209,797.25
Rent Ready Costs $0
Closing Costs $8,391.89
Seller Concessions $0
Total Cost To Close: $218,189.14

The monthly rent on this Property is $4,396.17 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 Kent, Washington Rental Property 1 $25,233 -$10,128 $6,131 $5,190 $4,935 $31,360
Totals: $25,233 -$10,128 $6,131 $5,190 $4,935 $31,360

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