The Real Estate Financial Planner Blueprint™
Ep 09 Norm and Norma - Buy 25% Down-Payment Rentals

Purchased Typical 25% Down-Payment Rental Property 1 Property
Bought in Month 99

We have a Rule that has you buying the Typical 25% Down-Payment Rental Property 1 Property even if your Account balance in the All-In-One Account Account has zero dollars. The following is a chart showing the balance of All-In-One Account Account from the start of the Scenario to Month 99 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down-Payment Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $477,384.82 purchase price that means you need to have $119,346.21 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,773.85) minus any seller concessions ($0).

Description	Amount
Down Payment	$119,346.21
Rent Ready Costs	$0
Closing Costs	$4,773.85
Seller Concessions	$0
Total Cost To Close:	$124,120.05

The monthly rent on this Property is $3,309.87 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 Rental Property 1	$14,354	$4,351	$3,658	$2,635	$2,742	$27,740
Totals:	$14,354	$4,351	$3,658	$2,635	$2,742	$27,740

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 $10,000 at the time of achieving your Goal of financial independence, let's look at the Phases of Financial Independence™.