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

Purchased Typical 20% Down Payment Cheyenne, Wyoming Rental Property 4 Property
Bought in Month 432

We have a Rule that has you buying the Typical 20% Down Payment Cheyenne, Wyoming Rental Property 4 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 432 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Cheyenne, Wyoming Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $931,776.52 purchase price that means you need to have $186,355.30 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,317.77) minus any seller concessions ($0).

Description Amount
Down Payment $186,355.30
Rent Ready Costs $0
Closing Costs $9,317.77
Seller Concessions $0
Total Cost To Close: $195,673.07

The monthly rent on this Property is $4,933.02 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 Cheyenne, Wyoming Rental Property 1 $28,022 $36,156 $0 $0 $1,816 $65,994
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 2 $28,022 $3,655 $18,123 $3,022 $4,302 $57,124
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 3 $28,022 -$9,598 $11,107 $4,330 $5,384 $39,246
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 4 $28,017 -$18,465 $6,921 $5,763 $6,186 $28,421
Totals: $112,083 $11,748 $36,151 $13,115 $17,688 $190,785

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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