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

Purchased Typical 25% Down Payment Waterbury, Connecticut Rental Property 9 Property
Bought in Month 477

We have a Rule that has you buying the Typical 25% Down Payment Waterbury, Connecticut Rental Property 9 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 477 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Waterbury, Connecticut Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $635,884.77 purchase price that means you need to have $158,971.19 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($6,358.85) minus any seller concessions ($0).

Description Amount
Down Payment $158,971.19
Rent Ready Costs $0
Closing Costs $6,358.85
Seller Concessions $0
Total Cost To Close: $165,330.04

The monthly rent on this Property is $5,087.34 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 Waterbury, Connecticut Rental Property 1 $19,124 $27,397 $0 $0 $2,581 $49,102
Typical 25% Down Payment Waterbury, Connecticut Rental Property 2 $19,124 $28,331 $0 $0 $2,589 $50,044
Typical 25% Down Payment Waterbury, Connecticut Rental Property 3 $19,124 $9,882 $13,319 $1,842 $3,970 $48,137
Typical 25% Down Payment Waterbury, Connecticut Rental Property 4 $19,124 $6,950 $11,098 $2,124 $4,182 $43,477
Typical 25% Down Payment Waterbury, Connecticut Rental Property 5 $19,124 $3,756 $9,189 $2,463 $4,437 $38,968
Typical 25% Down Payment Waterbury, Connecticut Rental Property 6 $19,124 $54 $7,608 $2,855 $4,733 $34,374
Typical 25% Down Payment Waterbury, Connecticut Rental Property 7 $19,124 -$2,814 $6,359 $3,285 $5,069 $31,023
Typical 25% Down Payment Waterbury, Connecticut Rental Property 8 $19,124 -$6,141 $5,841 $3,511 $5,229 $27,564
Typical 25% Down Payment Waterbury, Connecticut Rental Property 9 $19,120 -$5,802 $4,646 $3,933 $5,320 $27,217
Totals: $172,108 $61,613 $58,060 $20,013 $38,110 $349,906

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