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

Purchased Typical 20% Down Payment Huntsville, Alabama Rental Property 7 Property
Bought in Month 478

We have a Rule that has you buying the Typical 20% Down Payment Huntsville, Alabama 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 478 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Huntsville, Alabama Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $808,048.18 purchase price that means you need to have $161,609.64 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,080.48) minus any seller concessions ($0).

Description Amount
Down Payment $161,609.64
Rent Ready Costs $0
Closing Costs $8,080.48
Seller Concessions $0
Total Cost To Close: $169,690.12

The monthly rent on this Property is $5,439.88 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 Huntsville, Alabama Rental Property 1 $24,301 $37,824 $0 $0 $2,154 $64,279
Typical 20% Down Payment Huntsville, Alabama Rental Property 2 $24,301 $37,681 $0 $0 $2,152 $64,134
Typical 20% Down Payment Huntsville, Alabama Rental Property 3 $24,301 $9,345 $15,612 $2,634 $4,319 $56,210
Typical 20% Down Payment Huntsville, Alabama Rental Property 4 $24,301 $3,092 $11,779 $3,239 $4,819 $47,231
Typical 20% Down Payment Huntsville, Alabama Rental Property 5 $24,301 -$4,598 $8,888 $3,984 $5,434 $38,009
Typical 20% Down Payment Huntsville, Alabama Rental Property 6 $24,301 -$8,413 $7,877 $4,353 $5,739 $33,858
Typical 20% Down Payment Huntsville, Alabama Rental Property 7 $24,296 -$9,761 $6,002 $4,997 $5,948 $31,482
Totals: $170,104 $65,169 $50,158 $19,208 $30,564 $335,203

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