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

Purchased Typical 20% Down Payment Wilmington, Delaware Rental Property 10 Property
Bought in Month 479

We have a Rule that has you buying the Typical 20% Down Payment Wilmington, Delaware 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 479 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $864,895.32 purchase price that means you need to have $172,979.06 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,648.95) minus any seller concessions ($0).

Description Amount
Down Payment $172,979.06
Rent Ready Costs $0
Closing Costs $8,648.95
Seller Concessions $0
Total Cost To Close: $181,628.02

The monthly rent on this Property is $5,708.91 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 $26,011 $44,495 $0 $0 $1,783 $72,289
Typical 20% Down Payment Wilmington, Delaware Rental Property 2 $26,011 $44,200 $0 $0 $1,780 $71,991
Typical 20% Down Payment Wilmington, Delaware Rental Property 3 $26,011 $17,817 $19,108 $2,555 $3,891 $69,382
Typical 20% Down Payment Wilmington, Delaware Rental Property 4 $26,011 $13,615 $15,626 $2,962 $4,227 $62,440
Typical 20% Down Payment Wilmington, Delaware Rental Property 5 $26,011 $8,744 $12,778 $3,433 $4,617 $55,583
Typical 20% Down Payment Wilmington, Delaware Rental Property 6 $26,011 $4,293 $10,878 $3,864 $4,973 $50,020
Typical 20% Down Payment Wilmington, Delaware Rental Property 7 $26,011 -$715 $9,261 $4,349 $5,373 $44,279
Typical 20% Down Payment Wilmington, Delaware Rental Property 8 $26,011 -$3,390 $8,488 $4,637 $5,614 $41,359
Typical 20% Down Payment Wilmington, Delaware Rental Property 9 $26,011 -$6,352 $7,884 $4,895 $5,824 $38,262
Typical 20% Down Payment Wilmington, Delaware Rental Property 10 $26,006 -$6,437 $6,424 $5,349 $5,831 $37,173
Totals: $260,103 $116,270 $90,448 $32,044 $43,912 $542,778

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