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

Purchased Typical 25% Down Payment Huntsville, Alabama Rental Property 8 Property
Bought in Month 428

We have a Rule that has you buying the Typical 25% Down Payment Huntsville, Alabama 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 428 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Huntsville, Alabama Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $714,412.13 purchase price that means you need to have $178,603.03 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,144.12) minus any seller concessions ($0).

Description Amount
Down Payment $178,603.03
Rent Ready Costs $0
Closing Costs $7,144.12
Seller Concessions $0
Total Cost To Close: $185,747.15

The monthly rent on this Property is $4,809.51 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 Huntsville, Alabama Rental Property 1 $21,485 $33,062 $0 $0 $1,901 $56,448
Typical 25% Down Payment Huntsville, Alabama Rental Property 2 $21,485 $13,454 $14,409 $2,131 $3,515 $54,994
Typical 25% Down Payment Huntsville, Alabama Rental Property 3 $21,485 $10,041 $12,044 $2,452 $3,754 $49,777
Typical 25% Down Payment Huntsville, Alabama Rental Property 4 $21,485 $5,937 $10,194 $2,794 $4,004 $44,415
Typical 25% Down Payment Huntsville, Alabama Rental Property 5 $21,485 $1,736 $8,441 $3,239 $4,340 $39,242
Typical 25% Down Payment Huntsville, Alabama Rental Property 6 $21,485 -$2,102 $7,258 $3,646 $4,647 $34,935
Typical 25% Down Payment Huntsville, Alabama Rental Property 7 $21,485 -$6,421 $6,241 $4,104 $4,993 $30,401
Typical 25% Down Payment Huntsville, Alabama Rental Property 8 $21,481 -$5,298 $5,220 $4,418 $4,970 $30,790
Totals: $171,877 $50,409 $63,807 $22,785 $32,123 $341,001

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