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

Purchased Typical 25% Down Payment Cheyenne, Wyoming Rental Property 7 Property
Bought in Month 534

We have a Rule that has you buying the Typical 25% Down Payment Cheyenne, Wyoming Rental Property 7 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 534 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Cheyenne, Wyoming Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,197,920.98 purchase price that means you need to have $299,480.25 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,979.21) minus any seller concessions ($0).

Description Amount
Down Payment $299,480.25
Rent Ready Costs $0
Closing Costs $11,979.21
Seller Concessions $0
Total Cost To Close: $311,459.45

The monthly rent on this Property is $6,342.05 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 Cheyenne, Wyoming Rental Property 1 $36,026 $46,317 $0 $0 $2,333 $84,677
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 2 $36,026 $45,486 $0 $0 $2,326 $83,838
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 3 $36,026 $10,368 $22,405 $3,791 $5,194 $77,785
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 4 $36,026 $384 $16,987 $4,709 $5,876 $63,981
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 5 $36,026 -$9,832 $13,042 $5,791 $6,693 $51,720
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 6 $36,026 -$16,692 $11,214 $6,518 $7,242 $44,307
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 7 $36,019 -$18,755 $8,752 $7,409 $7,465 $40,890
Totals: $252,176 $57,275 $72,400 $28,217 $37,129 $447,197

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