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

Purchased Typical 20% Down Payment Wilmington, Delaware Rental Property 8 Property
Bought in Month 421

We have a Rule that has you buying the Typical 20% Down Payment Wilmington, Delaware Rental Property 8 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 421 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Wilmington, Delaware Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $749,750.84 purchase price that means you need to have $149,950.17 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,497.51) minus any seller concessions ($0).

Description Amount
Down Payment $149,950.17
Rent Ready Costs $0
Closing Costs $7,497.51
Seller Concessions $0
Total Cost To Close: $157,447.68

The monthly rent on this Property is $4,948.88 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 Wilmington, Delaware Rental Property 1 $22,548 $38,574 $0 $0 $1,546 $62,668
Typical 20% Down Payment Wilmington, Delaware Rental Property 2 $22,548 $15,560 $16,675 $2,204 $3,364 $60,351
Typical 20% Down Payment Wilmington, Delaware Rental Property 3 $22,548 $11,935 $13,637 $2,555 $3,654 $54,328
Typical 20% Down Payment Wilmington, Delaware Rental Property 4 $22,548 $7,733 $11,152 $2,962 $3,990 $48,384
Typical 20% Down Payment Wilmington, Delaware Rental Property 5 $22,548 $2,861 $9,119 $3,433 $4,380 $42,342
Typical 20% Down Payment Wilmington, Delaware Rental Property 6 $22,548 -$1,589 $7,764 $3,864 $4,736 $37,323
Typical 20% Down Payment Wilmington, Delaware Rental Property 7 $22,548 -$6,597 $6,609 $4,349 $5,136 $32,046
Typical 20% Down Payment Wilmington, Delaware Rental Property 8 $22,543 -$5,377 $5,569 $4,637 $5,062 $32,434
Totals: $180,379 $63,101 $70,524 $24,003 $31,867 $369,875

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