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 10 Property
Bought in Month 791

We have a Rule that has you buying the Typical 20% Down Payment Albany, New York Rental Property 10 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 791 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $1,608,286.30 purchase price that means you need to have $321,657.26 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,082.86) minus any seller concessions ($0).

Description Amount
Down Payment $321,657.26
Rent Ready Costs $0
Closing Costs $16,082.86
Seller Concessions $0
Total Cost To Close: $337,740.12

The monthly rent on this Property is $12,789.57 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 $48,368 $83,379 $0 $0 $5,566 $137,313
Typical 20% Down Payment Albany, New York Rental Property 2 $48,368 $80,693 $0 $0 $5,543 $134,603
Typical 20% Down Payment Albany, New York Rental Property 3 $48,368 $79,699 $0 $0 $5,534 $133,600
Typical 20% Down Payment Albany, New York Rental Property 4 $48,368 $79,699 $0 $0 $5,534 $133,600
Typical 20% Down Payment Albany, New York Rental Property 5 $48,368 $79,699 $0 $0 $5,534 $133,600
Typical 20% Down Payment Albany, New York Rental Property 6 $48,368 $79,699 $0 $0 $5,534 $133,600
Typical 20% Down Payment Albany, New York Rental Property 7 $48,368 $79,699 $0 $0 $5,534 $133,600
Typical 20% Down Payment Albany, New York Rental Property 8 $48,368 $34,106 $38,124 $3,383 $9,269 $133,251
Typical 20% Down Payment Albany, New York Rental Property 9 $48,368 $29,168 $34,130 $4,893 $9,576 $126,135
Typical 20% Down Payment Albany, New York Rental Property 10 $48,358 -$14,461 $11,945 $9,946 $13,067 $68,855
Totals: $483,666 $611,380 $84,200 $18,223 $70,690 $1,268,158

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