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

Purchased Typical 25% Down Payment Hartford, Connecticut Rental Property 10 Property
Bought in Month 416

We have a Rule that has you buying the Typical 25% Down Payment Hartford, Connecticut 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 416 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Hartford, Connecticut Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $534,362.76 purchase price that means you need to have $133,590.69 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($5,343.63) minus any seller concessions ($0).

Description Amount
Down Payment $133,590.69
Rent Ready Costs $0
Closing Costs $5,343.63
Seller Concessions $0
Total Cost To Close: $138,934.32

The monthly rent on this Property is $3,735.54 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 Hartford, Connecticut Rental Property 1 $16,070 $25,764 $0 $0 $1,496 $43,330
Typical 25% Down Payment Hartford, Connecticut Rental Property 2 $16,070 $11,426 $11,263 $1,540 $2,660 $42,960
Typical 25% Down Payment Hartford, Connecticut Rental Property 3 $16,070 $9,484 $9,746 $1,725 $2,798 $39,824
Typical 25% Down Payment Hartford, Connecticut Rental Property 4 $16,070 $7,071 $8,566 $1,908 $2,930 $36,546
Typical 25% Down Payment Hartford, Connecticut Rental Property 5 $16,070 $5,449 $7,625 $2,090 $3,069 $34,303
Typical 25% Down Payment Hartford, Connecticut Rental Property 6 $16,070 $2,846 $6,619 $2,335 $3,251 $31,121
Typical 25% Down Payment Hartford, Connecticut Rental Property 7 $16,070 $802 $5,910 $2,552 $3,415 $28,749
Typical 25% Down Payment Hartford, Connecticut Rental Property 8 $16,070 -$1,431 $5,277 $2,788 $3,593 $26,298
Typical 25% Down Payment Hartford, Connecticut Rental Property 9 $16,070 -$3,871 $4,712 $3,047 $3,789 $23,747
Typical 25% Down Payment Hartford, Connecticut Rental Property 10 $16,067 -$2,908 $3,904 $3,305 $3,789 $24,158
Totals: $160,701 $54,633 $63,622 $21,289 $30,790 $331,035

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 $8,000 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