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 5 Property
Bought in Month 559

We have a Rule that has you buying the Typical 20% Down Payment Newark, New Jersey Rental Property 5 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 559 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 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,460,611.83 purchase price that means you need to have $292,122.37 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,606.12) minus any seller concessions ($0).

Description Amount
Down Payment $292,122.37
Rent Ready Costs $0
Closing Costs $14,606.12
Seller Concessions $0
Total Cost To Close: $306,728.48

The monthly rent on this Property is $8,915.68 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 $43,926 $52,760 $0 $0 $4,082 $100,768
Typical 20% Down Payment Newark, New Jersey Rental Property 2 $43,926 $53,917 $0 $0 $4,093 $101,936
Typical 20% Down Payment Newark, New Jersey Rental Property 3 $43,926 -$4,663 $22,845 $5,560 $8,676 $76,345
Typical 20% Down Payment Newark, New Jersey Rental Property 4 $43,926 -$17,862 $17,237 $6,838 $9,732 $59,872
Typical 20% Down Payment Newark, New Jersey Rental Property 5 $43,918 -$31,887 $10,849 $9,033 $10,957 $42,869
Totals: $219,623 $52,265 $50,931 $21,432 $37,540 $381,791

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