The Real Estate Financial Planner Blueprint™
Peter Buys 10 25% Down Payment Rentals

Purchased 25% Down Payment Rental Property 1 Property
Bought in Month 67

We have a Rule that has you buying the 25% 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 $5,575.33 in Month 67). The following is a chart showing the balance of All-In-One Account from the start of the Scenario to Month 67 after we've adjusted for all the income and expenses for the entire month.

To purchase the 25% Down Payment Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $446,026.78 purchase price that means you need to have $111,506.70 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,920.54) minus any seller concessions ($0).

Description	Amount
Down Payment	$111,506.70
Rent Ready Costs	$0
Closing Costs	$8,920.54
Seller Concessions	$0
Total Cost To Close:	$120,427.23

The monthly rent on this Property is $2,453.15 per month.

Return in Dollars + Reserves

Property	Appreciation	Cash Flow	Debt Paydown	Cash Flow from Deprec.™	+12 Mos Reserves @ 8%	RID+R12™ Total
25% Down Payment Rental Property 1	$8,934	$4,961	$6,131	$3,312	$1,907	$25,245
Totals:	$8,934	$4,961	$6,131	$3,312	$1,907	$25,245

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™.