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

Purchased Typical 20% Down Payment Cheyenne, Wyoming Rental Property 9 Property
Bought in Month 1058

We have a Rule that has you buying the Typical 20% Down Payment Cheyenne, Wyoming Rental Property 9 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 1058 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 9 Property, we're assuming you're getting a 20% down payment loan. With a $4,354,988.20 purchase price that means you need to have $870,997.64 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($43,549.88) minus any seller concessions ($0).

Description Amount
Down Payment $870,997.64
Rent Ready Costs $0
Closing Costs $43,549.88
Seller Concessions $0
Total Cost To Close: $914,547.52

The monthly rent on this Property is $23,056.23 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 $130,972 $168,977 $0 $0 $8,487 $308,436
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 2 $130,972 $162,954 $0 $0 $8,434 $302,359
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 3 $130,972 $164,147 $0 $0 $8,444 $303,563
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 4 $130,972 $168,977 $0 $0 $8,487 $308,436
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 5 $130,972 $162,954 $0 $0 $8,434 $302,359
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 6 $130,972 $162,954 $0 $0 $8,434 $302,359
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 7 $130,972 $162,954 $0 $0 $8,434 $302,359
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 8 $130,972 $162,954 $0 $0 $8,434 $302,359
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 9 $130,945 -$92,016 $32,346 $26,933 $28,831 $127,040
Totals: $1,178,720 $1,224,855 $32,346 $26,933 $96,418 $2,559,273

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