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

Purchased Typical 25% Down Payment Quincy, Massachusetts Rental Property 9 Property
Bought in Month 622

We have a Rule that has you buying the Typical 25% Down Payment Quincy, 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 622 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Quincy, Massachusetts Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $2,806,910.27 purchase price that means you need to have $701,727.57 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($28,069.10) minus any seller concessions ($0).

Description Amount
Down Payment $701,727.57
Rent Ready Costs $0
Closing Costs $28,069.10
Seller Concessions $0
Total Cost To Close: $729,796.67

The monthly rent on this Property is $15,875.48 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 Quincy, Massachusetts Rental Property 1 $84,415 $123,399 $0 $0 $5,059 $212,873
Typical 25% Down Payment Quincy, Massachusetts Rental Property 2 $84,415 $125,062 $0 $0 $5,074 $214,551
Typical 25% Down Payment Quincy, Massachusetts Rental Property 3 $84,415 $38,725 $51,841 $8,971 $11,833 $195,785
Typical 25% Down Payment Quincy, Massachusetts Rental Property 4 $84,415 $22,130 $41,464 $10,685 $13,124 $171,818
Typical 25% Down Payment Quincy, Massachusetts Rental Property 5 $84,415 $10,547 $34,766 $12,266 $14,347 $156,341
Typical 25% Down Payment Quincy, Massachusetts Rental Property 6 $84,415 -$4,776 $30,655 $13,536 $15,276 $139,107
Typical 25% Down Payment Quincy, Massachusetts Rental Property 7 $84,415 -$16,760 $27,545 $14,718 $16,162 $126,081
Typical 25% Down Payment Quincy, Massachusetts Rental Property 8 $84,415 -$29,679 $24,673 $16,044 $17,159 $112,612
Typical 25% Down Payment Quincy, Massachusetts Rental Property 9 $84,398 -$25,423 $20,508 $17,359 $17,113 $113,955
Totals: $759,718 $243,226 $231,453 $93,579 $115,147 $1,443,123

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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