The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Huntsville, Alabama Rental Property 10 Property
Bought in Month 491

We have a Rule that has you buying the Typical 25% Down Payment Huntsville, Alabama Rental Property 10 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 491 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Huntsville, Alabama Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $834,342.28 purchase price that means you need to have $208,585.57 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,343.42) minus any seller concessions ($0).

Description Amount
Down Payment $208,585.57
Rent Ready Costs $0
Closing Costs $8,343.42
Seller Concessions $0
Total Cost To Close: $216,928.99

The monthly rent on this Property is $5,616.89 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Huntsville, Alabama Rental Property 1 $25,092 $39,051 $0 $0 $2,224 $66,367
Typical 25% Down Payment Huntsville, Alabama Rental Property 2 $25,092 $37,732 $0 $0 $2,212 $65,036
Typical 25% Down Payment Huntsville, Alabama Rental Property 3 $25,092 $16,144 $17,095 $2,458 $4,083 $64,872
Typical 25% Down Payment Huntsville, Alabama Rental Property 4 $25,092 $11,551 $14,653 $2,774 $4,306 $58,376
Typical 25% Down Payment Huntsville, Alabama Rental Property 5 $25,092 $7,381 $12,132 $3,216 $4,640 $52,461
Typical 25% Down Payment Huntsville, Alabama Rental Property 6 $25,092 $3,572 $10,432 $3,619 $4,945 $47,660
Typical 25% Down Payment Huntsville, Alabama Rental Property 7 $25,092 -$715 $8,970 $4,073 $5,288 $42,708
Typical 25% Down Payment Huntsville, Alabama Rental Property 8 $25,092 -$2,652 $8,085 $4,418 $5,560 $40,503
Typical 25% Down Payment Huntsville, Alabama Rental Property 9 $25,092 -$6,839 $7,427 $4,722 $5,778 $36,180
Typical 25% Down Payment Huntsville, Alabama Rental Property 10 $25,087 -$6,913 $6,096 $5,160 $5,784 $35,213
Totals: $250,915 $98,312 $84,891 $30,441 $44,818 $509,376

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