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

Purchased Typical 25% Down Payment Newark, New Jersey Rental Property 8 Property
Bought in Month 666

We have a Rule that has you buying the Typical 25% Down Payment Newark, New Jersey 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 666 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Newark, New Jersey Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $1,901,078.57 purchase price that means you need to have $475,269.64 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,010.79) minus any seller concessions ($0).

Description Amount
Down Payment $475,269.64
Rent Ready Costs $0
Closing Costs $19,010.79
Seller Concessions $0
Total Cost To Close: $494,280.43

The monthly rent on this Property is $11,604.32 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 Newark, New Jersey Rental Property 1 $57,173 $69,572 $0 $0 $5,322 $132,066
Typical 25% Down Payment Newark, New Jersey Rental Property 2 $57,173 $69,271 $0 $0 $5,319 $131,762
Typical 25% Down Payment Newark, New Jersey Rental Property 3 $57,173 $70,785 $0 $0 $5,332 $133,290
Typical 25% Down Payment Newark, New Jersey Rental Property 4 $57,173 $10,036 $34,131 $6,212 $10,004 $117,556
Typical 25% Down Payment Newark, New Jersey Rental Property 5 $57,173 $697 $28,260 $7,201 $10,751 $104,083
Typical 25% Down Payment Newark, New Jersey Rental Property 6 $57,173 -$14,928 $21,697 $8,857 $12,001 $84,801
Typical 25% Down Payment Newark, New Jersey Rental Property 7 $57,173 -$25,420 $18,656 $9,969 $12,841 $73,218
Typical 25% Down Payment Newark, New Jersey Rental Property 8 $57,161 -$31,318 $13,890 $11,757 $13,500 $64,991
Totals: $457,373 $148,695 $116,634 $43,996 $75,071 $841,769

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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