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

Purchased Typical 25% Down Payment Elizabeth, New Jersey Rental Property 6 Property
Bought in Month 574

We have a Rule that has you buying the Typical 25% Down Payment Elizabeth, New Jersey Rental Property 6 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 574 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Elizabeth, New Jersey Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $1,578,576.33 purchase price that means you need to have $394,644.08 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,785.76) minus any seller concessions ($0).

Description Amount
Down Payment $394,644.08
Rent Ready Costs $0
Closing Costs $15,785.76
Seller Concessions $0
Total Cost To Close: $410,429.85

The monthly rent on this Property is $10,551.95 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 Elizabeth, New Jersey Rental Property 1 $47,474 $57,994 $0 $0 $5,432 $110,900
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 2 $47,474 $58,273 $0 $0 $5,434 $111,181
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 3 $47,474 $5,581 $27,637 $5,261 $9,380 $95,332
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 4 $47,474 -$9,553 $19,675 $6,864 $10,591 $75,051
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 5 $47,474 -$22,126 $15,687 $8,196 $11,596 $60,828
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 6 $47,464 -$26,319 $11,533 $9,763 $12,202 $54,644
Totals: $284,835 $63,850 $74,533 $30,084 $54,635 $507,936

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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