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

Purchased Typical 20% Down Payment Albany, New York Rental Property 8 Property
Bought in Month 470

We have a Rule that has you buying the Typical 20% Down Payment Albany, New York Rental Property 8 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 470 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Albany, New York Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $729,403.09 purchase price that means you need to have $145,880.62 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,294.03) minus any seller concessions ($0).

Description Amount
Down Payment $145,880.62
Rent Ready Costs $0
Closing Costs $7,294.03
Seller Concessions $0
Total Cost To Close: $153,174.65

The monthly rent on this Property is $5,800.43 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 Albany, New York Rental Property 1 $21,936 $37,355 $0 $0 $2,520 $61,812
Typical 20% Down Payment Albany, New York Rental Property 2 $21,936 $36,146 $0 $0 $2,510 $60,591
Typical 20% Down Payment Albany, New York Rental Property 3 $21,936 $11,833 $14,282 $2,354 $4,455 $54,860
Typical 20% Down Payment Albany, New York Rental Property 4 $21,936 $7,115 $11,219 $2,811 $4,832 $47,913
Typical 20% Down Payment Albany, New York Rental Property 5 $21,936 $1,481 $8,812 $3,357 $5,283 $40,869
Typical 20% Down Payment Albany, New York Rental Property 6 $21,936 -$4,040 $7,206 $3,891 $5,725 $34,718
Typical 20% Down Payment Albany, New York Rental Property 7 $21,936 -$6,308 $6,561 $4,169 $5,959 $32,317
Typical 20% Down Payment Albany, New York Rental Property 8 $21,932 -$6,558 $5,418 $4,511 $5,926 $31,228
Totals: $175,484 $77,023 $53,498 $21,093 $37,210 $364,308

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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