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

Purchased Typical 25% Down Payment Cheyenne, Wyoming Rental Property 9 Property
Bought in Month 622

We have a Rule that has you buying the Typical 25% 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 622 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 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,487,879.70 purchase price that means you need to have $371,969.93 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,878.80) minus any seller concessions ($0).

Description Amount
Down Payment $371,969.93
Rent Ready Costs $0
Closing Costs $14,878.80
Seller Concessions $0
Total Cost To Close: $386,848.72

The monthly rent on this Property is $7,877.15 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 $44,746 $57,529 $0 $0 $2,898 $105,173
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 2 $44,746 $56,496 $0 $0 $2,889 $104,131
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 3 $44,746 $57,321 $0 $0 $2,896 $104,964
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 4 $44,746 $11,235 $27,828 $4,709 $6,437 $94,955
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 5 $44,746 $1,018 $21,365 $5,791 $7,254 $80,176
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 6 $44,746 -$5,842 $18,371 $6,518 $7,803 $71,597
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 7 $44,746 -$13,432 $15,598 $7,409 $8,483 $62,805
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 8 $44,746 -$22,254 $13,582 $8,257 $9,116 $53,448
Typical 25% Down Payment Cheyenne, Wyoming Rental Property 9 $44,737 -$22,469 $10,871 $9,202 $9,279 $51,620
Totals: $402,709 $119,603 $107,615 $41,885 $57,057 $728,868

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