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

Purchased Typical 25% Down Payment Paterson, New Jersey Rental Property 6 Property
Bought in Month 779

We have a Rule that has you buying the Typical 25% Down Payment Paterson, 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 779 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Paterson, New Jersey Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $2,530,992.78 purchase price that means you need to have $632,748.20 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($25,309.93) minus any seller concessions ($0).

Description Amount
Down Payment $632,748.20
Rent Ready Costs $0
Closing Costs $25,309.93
Seller Concessions $0
Total Cost To Close: $658,058.12

The monthly rent on this Property is $15,699.73 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 Paterson, New Jersey Rental Property 1 $76,117 $70,111 $0 $0 $9,302 $155,529
Typical 25% Down Payment Paterson, New Jersey Rental Property 2 $76,117 $67,650 $0 $0 $9,280 $153,047
Typical 25% Down Payment Paterson, New Jersey Rental Property 3 $76,117 $66,837 $0 $0 $9,273 $152,227
Typical 25% Down Payment Paterson, New Jersey Rental Property 4 $76,117 -$14,965 $42,803 $8,667 $15,817 $128,439
Typical 25% Down Payment Paterson, New Jersey Rental Property 5 $76,117 -$36,336 $31,348 $11,060 $17,635 $99,825
Typical 25% Down Payment Paterson, New Jersey Rental Property 6 $76,102 -$68,594 $18,492 $15,653 $20,107 $61,760
Totals: $456,687 $84,703 $92,644 $35,380 $81,413 $750,827

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