The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Casper, Wyoming Rental Property 8 Property
Bought in Month 414

We have a Rule that has you buying the Typical 20% Down Payment Casper, Wyoming Rental Property 8 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 414 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Casper, Wyoming Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $657,354.76 purchase price that means you need to have $131,470.95 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($6,573.55) minus any seller concessions ($0).

Description Amount
Down Payment $131,470.95
Rent Ready Costs $0
Closing Costs $6,573.55
Seller Concessions $0
Total Cost To Close: $138,044.50

The monthly rent on this Property is $4,501.27 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Casper, Wyoming Rental Property 1 $19,769 $35,764 $0 $0 $1,372 $56,906
Typical 20% Down Payment Casper, Wyoming Rental Property 2 $19,769 $16,123 $14,234 $1,971 $3,007 $55,103
Typical 20% Down Payment Casper, Wyoming Rental Property 3 $19,769 $10,877 $11,106 $2,365 $3,322 $47,439
Typical 20% Down Payment Casper, Wyoming Rental Property 4 $19,769 $6,988 $9,082 $2,741 $3,633 $42,213
Typical 20% Down Payment Casper, Wyoming Rental Property 5 $19,769 $2,479 $7,427 $3,178 $3,994 $36,847
Typical 20% Down Payment Casper, Wyoming Rental Property 6 $19,769 -$1,640 $6,323 $3,577 $4,323 $32,352
Typical 20% Down Payment Casper, Wyoming Rental Property 7 $19,769 -$5,065 $5,604 $3,908 $4,597 $28,814
Typical 20% Down Payment Casper, Wyoming Rental Property 8 $19,765 -$2,799 $4,882 $4,065 $4,457 $30,371
Totals: $158,150 $62,727 $58,657 $21,804 $28,705 $330,045

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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