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

Purchased Typical 20% Down Payment Hartford, Connecticut Rental Property 7 Property
Bought in Month 409

We have a Rule that has you buying the Typical 20% Down Payment Hartford, Connecticut 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 409 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Hartford, Connecticut Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $525,227.92 purchase price that means you need to have $105,045.58 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($5,252.28) minus any seller concessions ($0).

Description Amount
Down Payment $105,045.58
Rent Ready Costs $0
Closing Costs $5,252.28
Seller Concessions $0
Total Cost To Close: $110,297.86

The monthly rent on this Property is $3,671.68 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 Hartford, Connecticut Rental Property 1 $15,796 $25,516 $0 $0 $1,472 $42,784
Typical 20% Down Payment Hartford, Connecticut Rental Property 2 $15,796 $9,785 $12,203 $1,495 $2,704 $41,983
Typical 20% Down Payment Hartford, Connecticut Rental Property 3 $15,796 $6,383 $9,846 $1,750 $2,909 $36,683
Typical 20% Down Payment Hartford, Connecticut Rental Property 4 $15,796 $2,875 $7,734 $2,090 $3,189 $31,684
Typical 20% Down Payment Hartford, Connecticut Rental Property 5 $15,796 -$363 $6,198 $2,459 $3,499 $27,589
Typical 20% Down Payment Hartford, Connecticut Rental Property 6 $15,796 -$4,548 $5,172 $2,809 $3,783 $23,011
Typical 20% Down Payment Hartford, Connecticut Rental Property 7 $15,792 -$5,265 $3,901 $3,248 $3,934 $21,611
Totals: $110,567 $34,382 $45,054 $13,852 $21,490 $225,345

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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