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

Purchased Typical 20% Down Payment Newark, New Jersey Rental Property 4 Property
Bought in Month 446

We have a Rule that has you buying the Typical 20% Down Payment Newark, New Jersey Rental Property 4 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 446 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Newark, New Jersey Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $1,105,734.72 purchase price that means you need to have $221,146.94 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,057.35) minus any seller concessions ($0).

Description Amount
Down Payment $221,146.94
Rent Ready Costs $0
Closing Costs $11,057.35
Seller Concessions $0
Total Cost To Close: $232,204.29

The monthly rent on this Property is $6,749.49 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 Newark, New Jersey Rental Property 1 $33,254 $39,937 $0 $0 $3,090 $76,281
Typical 20% Down Payment Newark, New Jersey Rental Property 2 $33,254 $2,380 $20,451 $3,722 $6,173 $65,979
Typical 20% Down Payment Newark, New Jersey Rental Property 3 $33,254 -$17,486 $11,840 $5,560 $7,684 $40,853
Typical 20% Down Payment Newark, New Jersey Rental Property 4 $33,247 -$24,800 $8,213 $6,838 $8,269 $31,767
Totals: $133,009 $31 $40,504 $16,120 $25,216 $214,879

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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