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

Purchased Typical 20% Down Payment New Bedford, Massachusetts Rental Property 10 Property
Bought in Month 866

We have a Rule that has you buying the Typical 20% Down Payment New Bedford, Massachusetts Rental Property 10 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 866 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment New Bedford, Massachusetts Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $2,804,205.46 purchase price that means you need to have $560,841.09 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($28,042.05) minus any seller concessions ($0).

Description Amount
Down Payment $560,841.09
Rent Ready Costs $0
Closing Costs $28,042.05
Seller Concessions $0
Total Cost To Close: $588,883.15

The monthly rent on this Property is $16,357.28 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 New Bedford, Massachusetts Rental Property 1 $84,334 $123,654 $0 $0 $5,340 $213,327
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 2 $84,334 $123,654 $0 $0 $5,340 $213,327
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 3 $84,334 $123,654 $0 $0 $5,340 $213,327
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 4 $84,334 $123,654 $0 $0 $5,340 $213,327
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 5 $84,334 $123,654 $0 $0 $5,340 $213,327
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 6 $84,334 $123,654 $0 $0 $5,340 $213,327
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 7 $84,334 $43,024 $67,145 $3,904 $11,790 $210,196
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 8 $84,334 $32,905 $57,162 $8,787 $12,600 $195,788
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 9 $84,334 $21,515 $48,665 $9,890 $13,511 $177,914
Typical 20% Down Payment New Bedford, Massachusetts Rental Property 10 $84,317 -$40,523 $20,828 $17,343 $18,474 $100,438
Totals: $843,319 $798,846 $193,799 $39,924 $88,411 $1,964,300

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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