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

Purchased Typical 20% Down Payment Worcester, Massachusetts Rental Property 7 Property
Bought in Month 523

We have a Rule that has you buying the Typical 20% Down Payment Worcester, 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 523 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Worcester, Massachusetts Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,227,990.73 purchase price that means you need to have $245,598.15 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($12,279.91) minus any seller concessions ($0).

Description Amount
Down Payment $245,598.15
Rent Ready Costs $0
Closing Costs $12,279.91
Seller Concessions $0
Total Cost To Close: $257,878.05

The monthly rent on this Property is $7,217.09 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 Worcester, Massachusetts Rental Property 1 $36,931 $52,146 $0 $0 $2,616 $91,693
Typical 20% Down Payment Worcester, Massachusetts Rental Property 2 $36,931 $52,335 $0 $0 $2,618 $91,883
Typical 20% Down Payment Worcester, Massachusetts Rental Property 3 $36,931 $10,966 $24,451 $3,915 $5,844 $82,107
Typical 20% Down Payment Worcester, Massachusetts Rental Property 4 $36,931 $1,993 $18,142 $4,875 $6,645 $68,586
Typical 20% Down Payment Worcester, Massachusetts Rental Property 5 $36,931 -$9,758 $13,920 $5,922 $7,502 $54,516
Typical 20% Down Payment Worcester, Massachusetts Rental Property 6 $36,931 -$17,434 $11,851 $6,665 $8,116 $46,129
Typical 20% Down Payment Worcester, Massachusetts Rental Property 7 $36,923 -$19,733 $9,121 $7,595 $8,383 $42,289
Totals: $258,507 $70,515 $77,486 $28,971 $41,724 $477,202

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