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

Purchased Typical 20% Down Payment Naperville, Illinois Rental Property 7 Property
Bought in Month 465

We have a Rule that has you buying the Typical 20% Down Payment Naperville, Illinois Rental Property 7 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 465 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Naperville, Illinois Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,420,885.50 purchase price that means you need to have $284,177.10 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,208.86) minus any seller concessions ($0).

Description Amount
Down Payment $284,177.10
Rent Ready Costs $0
Closing Costs $14,208.86
Seller Concessions $0
Total Cost To Close: $298,385.96

The monthly rent on this Property is $10,701.52 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 Naperville, Illinois Rental Property 1 $42,732 $72,235 $0 $0 $4,436 $119,402
Typical 20% Down Payment Naperville, Illinois Rental Property 2 $42,732 $23,229 $28,771 $4,475 $8,108 $107,314
Typical 20% Down Payment Naperville, Illinois Rental Property 3 $42,732 $17,477 $22,675 $5,330 $8,841 $97,055
Typical 20% Down Payment Naperville, Illinois Rental Property 4 $42,732 $8,206 $18,793 $6,118 $9,483 $85,332
Typical 20% Down Payment Naperville, Illinois Rental Property 5 $42,732 -$2,257 $15,576 $7,023 $10,220 $73,294
Typical 20% Down Payment Naperville, Illinois Rental Property 6 $42,732 -$14,021 $12,866 $8,082 $11,088 $60,746
Typical 20% Down Payment Naperville, Illinois Rental Property 7 $42,723 -$11,127 $10,553 $8,787 $11,105 $62,042
Totals: $299,113 $93,742 $109,235 $39,814 $63,280 $605,184

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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