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

Purchased Typical 20% Down Payment Quincy, Massachusetts Rental Property 7 Property
Bought in Month 610

We have a Rule that has you buying the Typical 20% Down Payment Quincy, Massachusetts Rental Property 7 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 610 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,725,155.60 purchase price that means you need to have $545,031.12 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($27,251.56) minus any seller concessions ($0).

Description Amount
Down Payment $545,031.12
Rent Ready Costs $0
Closing Costs $27,251.56
Seller Concessions $0
Total Cost To Close: $572,282.68

The monthly rent on this Property is $15,413.09 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 $81,956 $118,996 $0 $0 $4,904 $205,857
Typical 20% Down Payment Quincy, Massachusetts Rental Property 2 $81,956 $122,634 $0 $0 $4,937 $209,527
Typical 20% Down Payment Quincy, Massachusetts Rental Property 3 $81,956 $27,311 $53,004 $8,839 $12,204 $183,314
Typical 20% Down Payment Quincy, Massachusetts Rental Property 4 $81,956 $6,572 $39,725 $10,925 $13,934 $153,112
Typical 20% Down Payment Quincy, Massachusetts Rental Property 5 $81,956 -$7,676 $33,933 $12,266 $15,038 $135,517
Typical 20% Down Payment Quincy, Massachusetts Rental Property 6 $81,956 -$32,312 $26,834 $14,574 $16,938 $107,991
Typical 20% Down Payment Quincy, Massachusetts Rental Property 7 $81,940 -$37,011 $20,241 $16,854 $17,708 $99,731
Totals: $573,678 $198,514 $173,737 $63,458 $85,663 $1,095,049

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