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

Purchased Typical 25% Down Payment Yonkers, New York Rental Property 7 Property
Bought in Month 1123

We have a Rule that has you buying the Typical 25% Down Payment Yonkers, New York 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 1123 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Yonkers, New York Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $9,318,373.71 purchase price that means you need to have $2,329,593.43 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($93,183.74) minus any seller concessions ($0).

Description Amount
Down Payment $2,329,593.43
Rent Ready Costs $0
Closing Costs $93,183.74
Seller Concessions $0
Total Cost To Close: $2,422,777.16

The monthly rent on this Property is $39,965.11 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 Yonkers, New York Rental Property 1 $280,241 $193,637 $0 $0 $22,283 $496,160
Typical 25% Down Payment Yonkers, New York Rental Property 2 $280,241 $193,637 $0 $0 $22,283 $496,160
Typical 25% Down Payment Yonkers, New York Rental Property 3 $280,241 $193,637 $0 $0 $22,283 $496,160
Typical 25% Down Payment Yonkers, New York Rental Property 4 $280,241 $192,591 $0 $0 $22,273 $495,105
Typical 25% Down Payment Yonkers, New York Rental Property 5 $280,241 -$110,082 $160,089 $31,518 $46,026 $407,791
Typical 25% Down Payment Yonkers, New York Rental Property 6 $280,241 -$188,504 $115,054 $40,820 $53,134 $300,745
Typical 25% Down Payment Yonkers, New York Rental Property 7 $280,184 -$307,680 $68,083 $57,630 $62,295 $160,511
Totals: $1,961,628 $167,236 $343,225 $129,967 $250,577 $2,852,633

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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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