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

Purchased Typical 25% Down Payment Quincy, Massachusetts Rental Property 9 Property
Bought in Month 620

We have a Rule that has you buying the Typical 25% Down Payment Quincy, 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 620 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Quincy, Massachusetts Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $2,793,116.12 purchase price that means you need to have $698,279.03 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($27,931.16) minus any seller concessions ($0).

Description Amount
Down Payment $698,279.03
Rent Ready Costs $0
Closing Costs $27,931.16
Seller Concessions $0
Total Cost To Close: $726,210.19

The monthly rent on this Property is $15,797.47 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 Quincy, Massachusetts Rental Property 1 $84,000 $124,031 $0 $0 $5,045 $213,076
Typical 25% Down Payment Quincy, Massachusetts Rental Property 2 $84,000 $124,862 $0 $0 $5,053 $213,915
Typical 25% Down Payment Quincy, Massachusetts Rental Property 3 $84,000 $38,945 $51,587 $8,927 $11,778 $195,237
Typical 25% Down Payment Quincy, Massachusetts Rental Property 4 $84,000 $22,266 $41,390 $10,607 $13,040 $171,303
Typical 25% Down Payment Quincy, Massachusetts Rental Property 5 $84,000 $10,777 $34,704 $12,175 $14,254 $155,910
Typical 25% Down Payment Quincy, Massachusetts Rental Property 6 $84,000 -$4,441 $30,601 $13,436 $15,176 $138,772
Typical 25% Down Payment Quincy, Massachusetts Rental Property 7 $84,000 -$16,408 $27,583 $14,574 $16,024 $125,773
Typical 25% Down Payment Quincy, Massachusetts Rental Property 8 $84,000 -$29,164 $24,630 $15,925 $17,045 $112,436
Typical 25% Down Payment Quincy, Massachusetts Rental Property 9 $83,983 -$24,839 $20,407 $17,274 $17,029 $113,854
Totals: $755,984 $246,029 $230,901 $92,919 $114,444 $1,440,277

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