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

Purchased Typical 25% Down Payment New Bedford, Massachusetts Rental Property 7 Property
Bought in Month 445

We have a Rule that has you buying the Typical 25% Down Payment New Bedford, Massachusetts 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 445 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment New Bedford, Massachusetts Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $994,116.31 purchase price that means you need to have $248,529.08 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,941.16) minus any seller concessions ($0).

Description Amount
Down Payment $248,529.08
Rent Ready Costs $0
Closing Costs $9,941.16
Seller Concessions $0
Total Cost To Close: $258,470.24

The monthly rent on this Property is $5,798.80 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 New Bedford, Massachusetts Rental Property 1 $29,897 $45,507 $0 $0 $1,908 $77,311
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 2 $29,897 $15,779 $19,067 $3,085 $4,232 $72,059
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 3 $29,897 $9,997 $15,298 $3,665 $4,667 $63,524
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 4 $29,897 $4,381 $12,746 $4,228 $5,090 $56,343
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 5 $29,897 -$2,085 $10,654 $4,865 $5,567 $48,899
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 6 $29,897 -$9,399 $8,821 $5,640 $6,152 $41,112
Typical 25% Down Payment New Bedford, Massachusetts Rental Property 7 $29,891 -$7,726 $7,263 $6,148 $6,166 $41,743
Totals: $209,273 $56,454 $73,850 $27,632 $33,781 $400,991

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