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

Purchased Typical 20% Down Payment Quincy, Massachusetts Rental Property 5 Property
Bought in Month 481

We have a Rule that has you buying the Typical 20% Down Payment Quincy, 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 481 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Quincy, Massachusetts Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,983,312.45 purchase price that means you need to have $396,662.49 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,833.12) minus any seller concessions ($0).

Description Amount
Down Payment $396,662.49
Rent Ready Costs $0
Closing Costs $19,833.12
Seller Concessions $0
Total Cost To Close: $416,495.61

The monthly rent on this Property is $11,217.33 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 Quincy, Massachusetts Rental Property 1 $59,646 $86,605 $0 $0 $3,569 $149,821
Typical 20% Down Payment Quincy, Massachusetts Rental Property 2 $59,646 $17,545 $34,767 $6,944 $9,330 $128,231
Typical 20% Down Payment Quincy, Massachusetts Rental Property 3 $59,646 -$4,971 $25,029 $8,839 $10,870 $99,414
Typical 20% Down Payment Quincy, Massachusetts Rental Property 4 $59,646 -$25,928 $18,759 $10,925 $12,598 $76,000
Typical 20% Down Payment Quincy, Massachusetts Rental Property 5 $59,634 -$29,640 $14,731 $12,266 $12,869 $69,860
Totals: $298,219 $43,612 $93,286 $38,974 $49,235 $523,325

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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