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

Purchased Typical 25% Down Payment Seattle, Washington Rental Property 1 Property
Bought in Month 181

We have a Rule that has you buying the Typical 25% Down Payment Seattle, 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 181 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Seattle, Washington Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $1,441,992.32 purchase price that means you need to have $360,498.08 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,419.92) minus any seller concessions ($0).

Description Amount
Down Payment $360,498.08
Rent Ready Costs $0
Closing Costs $14,419.92
Seller Concessions $0
Total Cost To Close: $374,918

The monthly rent on this Property is $5,889.12 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 Seattle, Washington Rental Property 1 $43,358 -$28,127 $10,536 $8,918 $7,885 $42,569
Totals: $43,358 -$28,127 $10,536 $8,918 $7,885 $42,569

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 $19,000 and a Ideal Target Monthly Income in Retirement™ of $29,000 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