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

Purchased Typical 25% Down Payment Renton, Washington Rental Property 10 Property
Bought in Month 944

We have a Rule that has you buying the Typical 25% Down Payment Renton, 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 944 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Renton, Washington Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $7,205,400.40 purchase price that means you need to have $1,801,350.10 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($72,054) minus any seller concessions ($0).

Description Amount
Down Payment $1,801,350.10
Rent Ready Costs $0
Closing Costs $72,054
Seller Concessions $0
Total Cost To Close: $1,873,404.10

The monthly rent on this Property is $30,536.98 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 Renton, Washington Rental Property 1 $216,695 $236,939 $0 $0 $9,979 $463,613
Typical 25% Down Payment Renton, Washington Rental Property 2 $216,695 $232,955 $0 $0 $9,943 $459,593
Typical 25% Down Payment Renton, Washington Rental Property 3 $216,695 $234,542 $0 $0 $9,957 $461,195
Typical 25% Down Payment Renton, Washington Rental Property 4 $216,695 $236,138 $0 $0 $9,972 $462,805
Typical 25% Down Payment Renton, Washington Rental Property 5 $216,695 $30,687 $139,508 $22,193 $26,765 $435,849
Typical 25% Down Payment Renton, Washington Rental Property 6 $216,695 -$11,496 $114,066 $25,983 $29,570 $374,818
Typical 25% Down Payment Renton, Washington Rental Property 7 $216,695 -$50,836 $95,340 $29,899 $32,506 $323,604
Typical 25% Down Payment Renton, Washington Rental Property 8 $216,695 -$105,600 $76,016 $35,701 $36,887 $259,699
Typical 25% Down Payment Renton, Washington Rental Property 9 $216,695 -$136,847 $67,876 $39,012 $39,387 $226,123
Typical 25% Down Payment Renton, Washington Rental Property 10 $216,651 -$150,068 $52,645 $44,562 $40,868 $204,658
Totals: $2,166,908 $516,416 $545,451 $197,350 $245,834 $3,671,958

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 $15,000 and a Ideal Target Monthly Income in Retirement™ of $23,000 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