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

Purchased Typical 20% Down Payment Naperville, Illinois Rental Property 7 Property
Bought in Month 465

We have a Rule that has you buying the Typical 20% Down Payment Naperville, Illinois 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 465 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,420,885.50 purchase price that means you need to have $284,177.10 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,208.86) minus any seller concessions ($0).

Description Amount
Down Payment $284,177.10
Rent Ready Costs $0
Closing Costs $14,208.86
Seller Concessions $0
Total Cost To Close: $298,385.96

The monthly rent on this Property is $10,701.52 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 $42,732 $71,392 $0 $0 $4,428 $118,552
Typical 20% Down Payment Naperville, Illinois Rental Property 2 $42,732 $25,914 $28,674 $4,486 $8,142 $109,947
Typical 20% Down Payment Naperville, Illinois Rental Property 3 $42,732 $16,486 $22,752 $5,317 $8,821 $96,107
Typical 20% Down Payment Naperville, Illinois Rental Property 4 $42,732 $7,247 $18,856 $6,103 $9,460 $84,398
Typical 20% Down Payment Naperville, Illinois Rental Property 5 $42,732 -$3,085 $15,576 $7,023 $10,213 $72,458
Typical 20% Down Payment Naperville, Illinois Rental Property 6 $42,732 -$14,637 $12,737 $8,141 $11,137 $60,111
Typical 20% Down Payment Naperville, Illinois Rental Property 7 $42,723 -$12,100 $10,553 $8,787 $11,108 $61,071
Totals: $299,113 $91,216 $109,149 $39,857 $63,309 $602,645

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