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

Purchased Typical 20% Down Payment New Bedford, Massachusetts Rental Property 5 Property
Bought in Month 434

We have a Rule that has you buying the Typical 20% Down Payment New Bedford, Massachusetts Rental Property 5 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 434 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment New Bedford, Massachusetts Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $967,541.81 purchase price that means you need to have $193,508.36 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,675.42) minus any seller concessions ($0).

Description Amount
Down Payment $193,508.36
Rent Ready Costs $0
Closing Costs $9,675.42
Seller Concessions $0
Total Cost To Close: $203,183.78

The monthly rent on this Property is $5,643.79 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 New Bedford, Massachusetts Rental Property 1 $29,098 $43,107 $0 $0 $1,846 $74,051
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 2 $29,098 $10,655 $19,136 $3,100 $4,404 $66,392
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 3 $29,098 -$355 $12,797 $4,166 $5,284 $50,990
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 4 $29,098 -$11,832 $9,275 $5,277 $6,203 $38,020
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 5 $29,092 -$13,630 $7,186 $5,984 $6,385 $35,017
Totals: $145,483 $27,943 $48,395 $18,527 $24,122 $264,471

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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