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

Purchased Typical 20% Down Payment Huntsville, Alabama Rental Property 10 Property
Bought in Month 578

We have a Rule that has you buying the Typical 20% Down Payment Huntsville, Alabama 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 578 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $1,033,746.68 purchase price that means you need to have $206,749.34 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,337.47) minus any seller concessions ($0).

Description Amount
Down Payment $206,749.34
Rent Ready Costs $0
Closing Costs $10,337.47
Seller Concessions $0
Total Cost To Close: $217,086.80

The monthly rent on this Property is $6,959.30 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 $31,089 $48,384 $0 $0 $2,755 $82,228
Typical 20% Down Payment Huntsville, Alabama Rental Property 2 $31,089 $48,201 $0 $0 $2,753 $82,043
Typical 20% Down Payment Huntsville, Alabama Rental Property 3 $31,089 $46,750 $0 $0 $2,741 $80,579
Typical 20% Down Payment Huntsville, Alabama Rental Property 4 $31,089 $13,296 $21,073 $3,239 $5,417 $74,114
Typical 20% Down Payment Huntsville, Alabama Rental Property 5 $31,089 $5,605 $15,900 $3,984 $6,032 $62,610
Typical 20% Down Payment Huntsville, Alabama Rental Property 6 $31,089 $1,790 $14,092 $4,353 $6,337 $57,662
Typical 20% Down Payment Huntsville, Alabama Rental Property 7 $31,089 -$3,409 $11,679 $4,997 $6,882 $51,239
Typical 20% Down Payment Huntsville, Alabama Rental Property 8 $31,089 -$8,370 $10,491 $5,407 $7,214 $45,831
Typical 20% Down Payment Huntsville, Alabama Rental Property 9 $31,089 -$15,485 $9,052 $6,026 $7,719 $38,402
Typical 20% Down Payment Huntsville, Alabama Rental Property 10 $31,083 -$13,773 $7,678 $6,393 $7,582 $38,963
Totals: $310,883 $122,988 $89,965 $34,401 $55,433 $613,670

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