The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Huntsville, Alabama Rental Property 7 Property
Bought in Month 480

We have a Rule that has you buying the Typical 20% Down Payment Huntsville, Alabama Rental Property 7 Property even if your Account balance in the All-In-One Account Earning 7%/year Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year Account from the start of the Scenario to Month 480 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Huntsville, Alabama Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $812,038.82 purchase price that means you need to have $162,407.76 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,120.39) minus any seller concessions ($0).

Description Amount
Down Payment $162,407.76
Rent Ready Costs $0
Closing Costs $8,120.39
Seller Concessions $0
Total Cost To Close: $170,528.15

The monthly rent on this Property is $5,466.74 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Huntsville, Alabama Rental Property 1 $24,421 $36,724 $0 $0 $2,153 $63,299
Typical 20% Down Payment Huntsville, Alabama Rental Property 2 $24,421 $36,866 $0 $0 $2,154 $63,441
Typical 20% Down Payment Huntsville, Alabama Rental Property 3 $24,421 $8,986 $15,273 $2,700 $4,384 $55,765
Typical 20% Down Payment Huntsville, Alabama Rental Property 4 $24,421 $2,692 $11,447 $3,337 $4,913 $46,810
Typical 20% Down Payment Huntsville, Alabama Rental Property 5 $24,421 -$5,342 $8,724 $4,073 $5,518 $37,395
Typical 20% Down Payment Huntsville, Alabama Rental Property 6 $24,421 -$9,243 $7,732 $4,451 $5,830 $33,192
Typical 20% Down Payment Huntsville, Alabama Rental Property 7 $24,416 -$10,723 $6,031 $5,022 $5,961 $30,708
Totals: $170,944 $59,960 $49,208 $19,583 $30,914 $330,609

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 at the time of achieving your  Goal of financial independence, let's look at the Phases of Financial Independence™.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports