The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment New Bedford, Massachusetts Rental Property 9 Property
Bought in Month 527

We have a Rule that has you buying the Typical 25% Down Payment New Bedford, Massachusetts Rental Property 9 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 527 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment New Bedford, Massachusetts Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,216,629.19 purchase price that means you need to have $304,157.30 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($12,166.29) minus any seller concessions ($0).

Description Amount
Down Payment $304,157.30
Rent Ready Costs $0
Closing Costs $12,166.29
Seller Concessions $0
Total Cost To Close: $316,323.59

The monthly rent on this Property is $7,096.75 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 1 $36,589 $54,016 $0 $0 $2,320 $92,924
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 2 $36,589 $53,648 $0 $0 $2,317 $92,554
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 3 $36,589 $18,809 $23,854 $3,711 $5,120 $88,082
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 4 $36,589 $13,651 $19,443 $4,355 $5,615 $79,652
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 5 $36,589 $7,104 $16,098 $5,049 $6,139 $70,978
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 6 $36,589 -$782 $13,583 $5,767 $6,671 $61,828
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 7 $36,589 -$4,015 $12,516 $6,148 $6,962 $58,201
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 8 $36,589 -$9,228 $10,967 $6,818 $7,478 $52,625
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 9 $36,581 -$11,453 $8,889 $7,524 $7,525 $49,067
Totals: $329,293 $121,751 $105,350 $39,371 $50,146 $645,912

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