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

Purchased Typical 25% Down Payment Fall River, Massachusetts Rental Property 9 Property
Bought in Month 664

We have a Rule that has you buying the Typical 25% Down Payment Fall River, Massachusetts Rental Property 9 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 664 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Fall River, Massachusetts Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $1,787,695.67 purchase price that means you need to have $446,923.92 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($17,876.96) minus any seller concessions ($0).

Description Amount
Down Payment $446,923.92
Rent Ready Costs $0
Closing Costs $17,876.96
Seller Concessions $0
Total Cost To Close: $464,800.87

The monthly rent on this Property is $8,332.54 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 Fall River, Massachusetts Rental Property 1 $53,763 $61,744 $0 $0 $2,897 $118,404
Typical 25% Down Payment Fall River, Massachusetts Rental Property 2 $53,763 $61,527 $0 $0 $2,895 $118,186
Typical 25% Down Payment Fall River, Massachusetts Rental Property 3 $53,763 $61,311 $0 $0 $2,893 $117,967
Typical 25% Down Payment Fall River, Massachusetts Rental Property 4 $53,763 $8,867 $33,330 $5,671 $7,185 $108,817
Typical 25% Down Payment Fall River, Massachusetts Rental Property 5 $53,763 -$1,704 $26,827 $6,722 $7,973 $93,581
Typical 25% Down Payment Fall River, Massachusetts Rental Property 6 $53,763 -$9,584 $22,922 $7,603 $8,642 $83,346
Typical 25% Down Payment Fall River, Massachusetts Rental Property 7 $53,763 -$18,630 $19,833 $8,515 $9,327 $72,809
Typical 25% Down Payment Fall River, Massachusetts Rental Property 8 $53,763 -$31,382 $16,630 $9,775 $10,270 $59,056
Typical 25% Down Payment Fall River, Massachusetts Rental Property 9 $53,752 -$34,456 $13,061 $11,056 $10,555 $53,968
Totals: $483,857 $97,694 $132,604 $49,343 $62,637 $826,135

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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