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

Purchased Typical 20% Down Payment Worcester, Massachusetts Rental Property 7 Property
Bought in Month 522

We have a Rule that has you buying the Typical 20% Down Payment Worcester, 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 522 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Worcester, Massachusetts Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,224,969.62 purchase price that means you need to have $244,993.92 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($12,249.70) minus any seller concessions ($0).

Description Amount
Down Payment $244,993.92
Rent Ready Costs $0
Closing Costs $12,249.70
Seller Concessions $0
Total Cost To Close: $257,243.62

The monthly rent on this Property is $7,199.34 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 Worcester, Massachusetts Rental Property 1 $36,840 $52,583 $0 $0 $2,615 $92,037
Typical 20% Down Payment Worcester, Massachusetts Rental Property 2 $36,840 $52,583 $0 $0 $2,615 $92,037
Typical 20% Down Payment Worcester, Massachusetts Rental Property 3 $36,840 $11,137 $24,555 $3,886 $5,814 $82,233
Typical 20% Down Payment Worcester, Massachusetts Rental Property 4 $36,840 $2,105 $18,342 $4,815 $6,586 $68,688
Typical 20% Down Payment Worcester, Massachusetts Rental Property 5 $36,840 -$9,435 $13,980 $5,878 $7,460 $54,722
Typical 20% Down Payment Worcester, Massachusetts Rental Property 6 $36,840 -$17,054 $11,901 $6,616 $8,069 $46,372
Typical 20% Down Payment Worcester, Massachusetts Rental Property 7 $36,832 -$19,307 $9,098 $7,576 $8,366 $42,565
Totals: $257,871 $72,613 $77,877 $28,771 $41,524 $478,656

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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