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

Purchased Typical 25% Down Payment Manchester, New Hampshire Rental Property 8 Property
Bought in Month 647

We have a Rule that has you buying the Typical 25% Down Payment Manchester, New Hampshire Rental Property 8 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 647 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Manchester, New Hampshire Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $1,691,246.35 purchase price that means you need to have $422,811.59 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,912.46) minus any seller concessions ($0).

Description Amount
Down Payment $422,811.59
Rent Ready Costs $0
Closing Costs $16,912.46
Seller Concessions $0
Total Cost To Close: $439,724.05

The monthly rent on this Property is $9,924.09 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Manchester, New Hampshire Rental Property 1 $50,863 $63,682 $0 $0 $4,331 $118,875
Typical 25% Down Payment Manchester, New Hampshire Rental Property 2 $50,863 $64,206 $0 $0 $4,335 $119,404
Typical 25% Down Payment Manchester, New Hampshire Rental Property 3 $50,863 $61,613 $0 $0 $4,312 $116,788
Typical 25% Down Payment Manchester, New Hampshire Rental Property 4 $50,863 $8,544 $29,702 $5,622 $8,558 $103,289
Typical 25% Down Payment Manchester, New Hampshire Rental Property 5 $50,863 $91 $24,593 $6,518 $9,234 $91,299
Typical 25% Down Payment Manchester, New Hampshire Rental Property 6 $50,863 -$14,051 $18,882 $8,016 $10,365 $74,075
Typical 25% Down Payment Manchester, New Hampshire Rental Property 7 $50,863 -$23,547 $16,235 $9,022 $11,125 $63,698
Typical 25% Down Payment Manchester, New Hampshire Rental Property 8 $50,852 -$28,884 $12,357 $10,460 $11,552 $56,336
Totals: $406,890 $131,654 $101,769 $39,639 $63,813 $743,765

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