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

Purchased Typical 25% Down Payment Elizabeth, New Jersey Rental Property 6 Property
Bought in Month 576

We have a Rule that has you buying the Typical 25% Down Payment Elizabeth, New Jersey 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 576 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Elizabeth, New Jersey Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $1,586,372.32 purchase price that means you need to have $396,593.08 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,863.72) minus any seller concessions ($0).

Description Amount
Down Payment $396,593.08
Rent Ready Costs $0
Closing Costs $15,863.72
Seller Concessions $0
Total Cost To Close: $412,456.80

The monthly rent on this Property is $10,604.07 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 Elizabeth, New Jersey Rental Property 1 $47,709 $57,443 $0 $0 $5,451 $110,603
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 2 $47,709 $58,282 $0 $0 $5,459 $111,449
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 3 $47,709 $5,487 $27,686 $5,300 $9,436 $95,617
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 4 $47,709 -$9,533 $19,587 $6,949 $10,687 $75,398
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 5 $47,709 -$22,425 $15,715 $8,257 $11,669 $60,925
Typical 25% Down Payment Elizabeth, New Jersey Rental Property 6 $47,699 -$26,830 $11,591 $9,811 $12,268 $54,538
Totals: $286,242 $62,424 $74,579 $30,317 $54,970 $508,531

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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