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 10 Property
Bought in Month 863

We have a Rule that has you buying the Typical 20% Down Payment New Bedford, Massachusetts 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 863 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $2,783,559.60 purchase price that means you need to have $556,711.92 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($27,835.60) minus any seller concessions ($0).

Description Amount
Down Payment $556,711.92
Rent Ready Costs $0
Closing Costs $27,835.60
Seller Concessions $0
Total Cost To Close: $584,547.52

The monthly rent on this Property is $16,236.85 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 $83,713 $124,005 $0 $0 $5,311 $213,030
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 2 $83,713 $122,744 $0 $0 $5,300 $211,757
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 3 $83,713 $122,744 $0 $0 $5,300 $211,757
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 4 $83,713 $122,744 $0 $0 $5,300 $211,757
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 5 $83,713 $124,005 $0 $0 $5,311 $213,030
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 6 $83,713 $122,744 $0 $0 $5,300 $211,757
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 7 $83,713 $42,708 $66,650 $3,875 $11,703 $208,649
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 8 $83,713 $32,662 $56,742 $8,723 $12,507 $194,347
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 9 $83,713 $21,356 $48,306 $9,817 $13,411 $176,604
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 10 $83,696 -$40,224 $20,675 $17,215 $18,338 $99,699
Totals: $837,110 $795,488 $192,373 $39,630 $87,783 $1,952,384

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