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

Purchased Typical 20% Down Payment Quincy, Massachusetts Rental Property 10 Property
Bought in Month 708

We have a Rule that has you buying the Typical 20% Down Payment Quincy, 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 708 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $3,469,194.42 purchase price that means you need to have $693,838.88 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($34,691.94) minus any seller concessions ($0).

Description Amount
Down Payment $693,838.88
Rent Ready Costs $0
Closing Costs $34,691.94
Seller Concessions $0
Total Cost To Close: $728,530.83

The monthly rent on this Property is $19,621.27 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 $104,333 $151,485 $0 $0 $6,243 $262,061
Typical 20% Down Payment Quincy, Massachusetts Rental Property 2 $104,333 $156,116 $0 $0 $6,285 $266,733
Typical 20% Down Payment Quincy, Massachusetts Rental Property 3 $104,333 $150,977 $0 $0 $6,239 $261,548
Typical 20% Down Payment Quincy, Massachusetts Rental Property 4 $104,333 $39,170 $70,246 $10,925 $15,274 $239,947
Typical 20% Down Payment Quincy, Massachusetts Rental Property 5 $104,333 $24,813 $60,003 $12,266 $16,377 $217,792
Typical 20% Down Payment Quincy, Massachusetts Rental Property 6 $104,333 -$40 $47,450 $14,574 $18,275 $184,592
Typical 20% Down Payment Quincy, Massachusetts Rental Property 7 $104,333 -$17,937 $38,933 $16,854 $20,209 $162,391
Typical 20% Down Payment Quincy, Massachusetts Rental Property 8 $104,333 -$34,638 $35,802 $17,924 $21,043 $144,464
Typical 20% Down Payment Quincy, Massachusetts Rental Property 9 $104,333 -$57,871 $30,480 $20,174 $22,902 $120,017
Typical 20% Down Payment Quincy, Massachusetts Rental Property 10 $104,311 -$52,257 $25,767 $21,455 $22,498 $121,774
Totals: $1,043,304 $359,817 $308,681 $114,172 $155,344 $1,981,318

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