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

Purchased Typical 20% Down Payment Lowell, Massachusetts Rental Property 6 Property
Bought in Month 449

We have a Rule that has you buying the Typical 20% Down Payment Lowell, Massachusetts Rental Property 6 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 449 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Lowell, Massachusetts Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,227,900.95 purchase price that means you need to have $245,580.19 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($12,279.01) minus any seller concessions ($0).

Description Amount
Down Payment $245,580.19
Rent Ready Costs $0
Closing Costs $12,279.01
Seller Concessions $0
Total Cost To Close: $257,859.20

The monthly rent on this Property is $7,122.43 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 Lowell, Massachusetts Rental Property 1 $36,928 $55,145 $0 $0 $2,271 $94,344
Typical 20% Down Payment Lowell, Massachusetts Rental Property 2 $36,928 $16,113 $24,368 $3,924 $5,526 $86,860
Typical 20% Down Payment Lowell, Massachusetts Rental Property 3 $36,928 $6,731 $18,448 $4,815 $6,260 $73,181
Typical 20% Down Payment Lowell, Massachusetts Rental Property 4 $36,928 -$5,072 $14,394 $5,777 $7,039 $59,066
Typical 20% Down Payment Lowell, Massachusetts Rental Property 5 $36,928 -$16,650 $11,307 $6,898 $7,965 $46,448
Typical 20% Down Payment Lowell, Massachusetts Rental Property 6 $36,920 -$16,855 $9,120 $7,594 $8,031 $44,810
Totals: $221,560 $39,414 $77,637 $29,009 $37,091 $404,709

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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