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

Purchased Typical 20% Down Payment Albany, New York Rental Property 8 Property
Bought in Month 470

We have a Rule that has you buying the Typical 20% Down Payment Albany, New York 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 470 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Albany, New York Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $729,403.09 purchase price that means you need to have $145,880.62 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,294.03) minus any seller concessions ($0).

Description Amount
Down Payment $145,880.62
Rent Ready Costs $0
Closing Costs $7,294.03
Seller Concessions $0
Total Cost To Close: $153,174.65

The monthly rent on this Property is $5,800.43 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 Albany, New York Rental Property 1 $21,936 $37,818 $0 $0 $2,525 $62,279
Typical 20% Down Payment Albany, New York Rental Property 2 $21,936 $36,599 $0 $0 $2,514 $61,049
Typical 20% Down Payment Albany, New York Rental Property 3 $21,936 $12,015 $14,427 $2,337 $4,441 $55,155
Typical 20% Down Payment Albany, New York Rental Property 4 $21,936 $7,331 $11,332 $2,790 $4,815 $48,205
Typical 20% Down Payment Albany, New York Rental Property 5 $21,936 $1,739 $8,902 $3,332 $5,263 $41,172
Typical 20% Down Payment Albany, New York Rental Property 6 $21,936 -$3,741 $7,279 $3,863 $5,701 $35,038
Typical 20% Down Payment Albany, New York Rental Property 7 $21,936 -$6,170 $6,716 $4,098 $5,895 $32,475
Typical 20% Down Payment Albany, New York Rental Property 8 $21,932 -$6,241 $5,418 $4,511 $5,941 $31,561
Totals: $175,484 $79,350 $54,074 $20,931 $37,095 $366,934

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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