The Real Estate Financial Planner Blueprint™
Peter from Denver Buys 10 20% Down Payment Rentals

Purchased 20% Down Payment Rental Property 1 Property
Bought in Month 54

We have a Rule that has you buying the 20% Down Payment Rental Property 1 Property when your Account balance in the All-In-One Account reaches $5,000 (which we adjust for inflation to be worth $5,457 in Month 54). The following is a chart showing the balance of All-In-One Account from the start of the Scenario to Month 54 after we've adjusted for all the income and expenses for the entire month.

To purchase the 20% Down Payment Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $436,560.14 purchase price that means you need to have $87,312.03 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,731.20) minus any seller concessions ($0).

Description	Amount
Down Payment	$87,312.03
Rent Ready Costs	$0
Closing Costs	$8,731.20
Seller Concessions	$0
Total Cost To Close:	$96,043.23

The monthly rent on this Property is $2,401.08 per month.

Return in Dollars + Reserves

Property	Appreciation	Cash Flow	Debt Paydown	Cash Flow from Deprec.™	+12 Mos Reserves @ 8%	RID+R12™ Total
20% Down Payment Rental Property 1	$8,744	$2,970	$6,005	$3,242	$2,013	$22,975
Totals:	$8,744	$2,970	$6,005	$3,242	$2,013	$22,975

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™.