The Real Estate Financial Planner Blueprint™
Carrollton, Texas 20% DP

Purchased Carrollton, Texas Average Property 7 Property
Bought in Month 362

We have a Rule that has you buying the Carrollton, Texas Average Property 7 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,050 (which we adjust for inflation to be worth $15,392.38 in Month 362). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 362 after we've adjusted for all the income and expenses for the entire month.

To purchase the Carrollton, Texas Average Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $532,354.74 purchase price that means you need to have $106,470.95 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($5,323.55) minus any seller concessions ($0).

Description	Amount
Down Payment	$106,470.95
Rent Ready Costs	$0
Closing Costs	$5,323.55
Seller Concessions	$0
Total Cost To Close:	$111,794.50

The monthly rent on this Property is $4,932.20 per month.

Return in Dollars + Reserves

Property	Appreciation	Cash Flow	Debt Paydown	Cash Flow from Deprec.™	+12 Mos Reserves @ 8%	RID+R12™ Total
Carrollton, Texas Average Property 1	$16,101	$24,584	$0	$0	$2,635	$43,319
Carrollton, Texas Average Property 2	$16,101	$24,751	$0	$0	$2,639	$43,492
Carrollton, Texas Average Property 3	$16,101	$8,302	$8,335	$2,110	$4,086	$38,934
Carrollton, Texas Average Property 4	$16,101	$4,400	$7,939	$2,395	$4,231	$35,066
Carrollton, Texas Average Property 5	$16,101	$2,646	$7,664	$2,624	$4,390	$33,425
Carrollton, Texas Average Property 6	$16,101	$1,633	$7,469	$2,806	$4,526	$32,535
Carrollton, Texas Average Property 7	$16,098	$1,932	$6,715	$2,963	$4,465	$32,173
Totals:	$112,704	$68,248	$38,122	$12,899	$26,971	$258,943

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 $20,000 at the time of achieving your Goal of financial independence, let's look at the Phases of Financial Independence™.