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

Purchased Typical 25% Down Payment Yonkers, New York Rental Property 7 Property
Bought in Month 1120

We have a Rule that has you buying the Typical 25% Down Payment Yonkers, New York Rental Property 7 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 1120 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Yonkers, New York Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $9,249,767.52 purchase price that means you need to have $2,312,441.88 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($92,497.68) minus any seller concessions ($0).

Description Amount
Down Payment $2,312,441.88
Rent Ready Costs $0
Closing Costs $92,497.68
Seller Concessions $0
Total Cost To Close: $2,404,939.56

The monthly rent on this Property is $39,670.87 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 Yonkers, New York Rental Property 1 $278,177 $195,340 $0 $0 $22,146 $495,664
Typical 25% Down Payment Yonkers, New York Rental Property 2 $278,177 $190,138 $0 $0 $22,100 $490,416
Typical 25% Down Payment Yonkers, New York Rental Property 3 $278,177 $193,252 $0 $0 $22,128 $493,557
Typical 25% Down Payment Yonkers, New York Rental Property 4 $278,177 $191,173 $0 $0 $22,109 $491,460
Typical 25% Down Payment Yonkers, New York Rental Property 5 $278,177 -$109,272 $158,910 $31,285 $45,687 $404,788
Typical 25% Down Payment Yonkers, New York Rental Property 6 $278,177 -$187,221 $114,567 $40,420 $52,658 $298,602
Typical 25% Down Payment Yonkers, New York Rental Property 7 $278,121 -$305,415 $67,581 $57,205 $61,836 $159,329
Totals: $1,947,185 $167,996 $341,058 $128,911 $248,666 $2,833,816

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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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