Is this realistic?

[Brendan M.]

Hi All,

I wanted to ask you guys if this type of analysis seems realistic. I have created a SS that would track the most ideal investing situation and see if others found this to be realistic/plausible. Keep in mind these are assumptions and I understand things can and do change. Instead of buying 29 new properties, I may buy one larger apartment complex. I also realize that no one is going to buy 23.19 properties. I just tried to keep it as simple as possible. 

Let me know your thoughts. 

Assumptions:

Money Saved - $40,000/year + proceeds from new properties

Cost of homes - $100,000

% down - 25%

Cash flow per month - $400/home