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

Purchased Typical 25% Down Payment Huntsville, Alabama Rental Property 10 Property
Bought in Month 492

We have a Rule that has you buying the Typical 25% 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 492 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $836,399.99 purchase price that means you need to have $209,100 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,364) minus any seller concessions ($0).

Description Amount
Down Payment $209,100
Rent Ready Costs $0
Closing Costs $8,364
Seller Concessions $0
Total Cost To Close: $217,464

The monthly rent on this Property is $5,630.74 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 $25,154 $38,705 $0 $0 $2,225 $66,085
Typical 25% Down Payment Huntsville, Alabama Rental Property 2 $25,154 $39,298 $0 $0 $2,231 $66,683
Typical 25% Down Payment Huntsville, Alabama Rental Property 3 $25,154 $15,706 $17,246 $2,452 $4,078 $64,637
Typical 25% Down Payment Huntsville, Alabama Rental Property 4 $25,154 $11,452 $14,597 $2,794 $4,327 $58,325
Typical 25% Down Payment Huntsville, Alabama Rental Property 5 $25,154 $7,252 $12,086 $3,239 $4,664 $52,394
Typical 25% Down Payment Huntsville, Alabama Rental Property 6 $25,154 $3,414 $10,392 $3,646 $4,971 $47,577
Typical 25% Down Payment Huntsville, Alabama Rental Property 7 $25,154 -$905 $8,936 $4,104 $5,316 $42,604
Typical 25% Down Payment Huntsville, Alabama Rental Property 8 $25,154 -$2,998 $8,131 $4,418 $5,562 $40,267
Typical 25% Down Payment Huntsville, Alabama Rental Property 9 $25,154 -$7,074 $7,398 $4,757 $5,810 $36,045
Typical 25% Down Payment Huntsville, Alabama Rental Property 10 $25,149 -$5,543 $6,111 $5,173 $5,818 $36,708
Totals: $251,534 $99,308 $84,897 $30,584 $45,001 $511,324

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