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

Purchased Typical 20% Down Payment Portland, Maine Rental Property 10 Property
Bought in Month 456

We have a Rule that has you buying the Typical 20% Down Payment Portland, Maine 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 456 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Portland, Maine Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $1,374,739.77 purchase price that means you need to have $274,947.95 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($13,747.40) minus any seller concessions ($0).

Description Amount
Down Payment $274,947.95
Rent Ready Costs $0
Closing Costs $13,747.40
Seller Concessions $0
Total Cost To Close: $288,695.35

The monthly rent on this Property is $9,661.74 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 Portland, Maine Rental Property 1 $41,344 $76,662 $0 $0 $2,887 $120,893
Typical 20% Down Payment Portland, Maine Rental Property 2 $41,344 $34,046 $28,785 $4,224 $6,385 $114,784
Typical 20% Down Payment Portland, Maine Rental Property 3 $41,344 $26,843 $23,698 $4,873 $6,917 $103,674
Typical 20% Down Payment Portland, Maine Rental Property 4 $41,344 $20,194 $20,379 $5,444 $7,382 $94,742
Typical 20% Down Payment Portland, Maine Rental Property 5 $41,344 $15,079 $18,001 $5,963 $7,813 $88,200
Typical 20% Down Payment Portland, Maine Rental Property 6 $41,344 $9,284 $16,008 $6,500 $8,255 $81,391
Typical 20% Down Payment Portland, Maine Rental Property 7 $41,344 $3,060 $14,187 $7,103 $8,753 $74,446
Typical 20% Down Payment Portland, Maine Rental Property 8 $41,344 -$1,407 $13,090 $7,535 $9,110 $69,672
Typical 20% Down Payment Portland, Maine Rental Property 9 $41,344 -$8,624 $11,602 $8,234 $9,687 $62,244
Typical 20% Down Payment Portland, Maine Rental Property 10 $41,336 -$3,880 $10,211 $8,502 $9,330 $65,498
Totals: $413,431 $171,256 $155,961 $58,378 $76,517 $875,544

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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