The Real Estate Financial Planner Blueprint™
10 25% Down Payment Rentals - Variable

Purchased 25% Down Payment Rental Property 1 Property
Bought in Month 61

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 $5,520.40 in Month 61). The following is a chart showing the balance of All-In-One Account from the start of the Scenario to Month 61 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 $436,847.87 purchase price that means you need to have $109,211.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,736.96) minus any seller concessions ($0).

Description	Amount
Down Payment	$109,211.97
Rent Ready Costs	$0
Closing Costs	$8,736.96
Seller Concessions	$0
Total Cost To Close:	$117,948.92

The monthly rent on this Property is $2,349.96 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	$5,038	$3,140	$5,396	$3,245	$1,963	$18,783
Totals:	$5,038	$3,140	$5,396	$3,245	$1,963	$18,783

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™.