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

Purchased Typical 20% Down Payment Boston, Massachusetts Rental Property 1 Property
Bought in Month 130

We have a Rule that has you buying the Typical 20% Down Payment Boston, Massachusetts 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 130 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Boston, Massachusetts Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $934,605.85 purchase price that means you need to have $186,921.17 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,346.06) minus any seller concessions ($0).

Description Amount
Down Payment $186,921.17
Rent Ready Costs $0
Closing Costs $9,346.06
Seller Concessions $0
Total Cost To Close: $196,267.23

The monthly rent on this Property is $7,790.82 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 Boston, Massachusetts Rental Property 1 $28,102 $19,326 $6,942 $5,780 $5,854 $66,003
Totals: $28,102 $19,326 $6,942 $5,780 $5,854 $66,003

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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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