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

Purchased Typical 20% Down Payment Naperville, Illinois Rental Property 1 Property
Bought in Month 105

We have a Rule that has you buying the Typical 20% Down Payment Naperville, Illinois Rental Property 1 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 105 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Naperville, Illinois Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $585,386.01 purchase price that means you need to have $117,077.20 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($5,853.86) minus any seller concessions ($0).

Description Amount
Down Payment $117,077.20
Rent Ready Costs $0
Closing Costs $5,853.86
Seller Concessions $0
Total Cost To Close: $122,931.06

The monthly rent on this Property is $4,408.88 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 Naperville, Illinois Rental Property 1 $17,601 -$4,985 $4,348 $3,620 $4,576 $25,161
Totals: $17,601 -$4,985 $4,348 $3,620 $4,576 $25,161

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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