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

Purchased Typical 20% Down Payment Durham, North Carolina Rental Property 7 Property
Bought in Month 440

We have a Rule that has you buying the Typical 20% Down Payment Durham, North Carolina 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 440 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Durham, North Carolina Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,065,274.60 purchase price that means you need to have $213,054.92 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,652.75) minus any seller concessions ($0).

Description Amount
Down Payment $213,054.92
Rent Ready Costs $0
Closing Costs $10,652.75
Seller Concessions $0
Total Cost To Close: $223,707.67

The monthly rent on this Property is $6,734.06 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 Durham, North Carolina Rental Property 1 $32,037 $52,989 $0 $0 $2,126 $87,151
Typical 20% Down Payment Durham, North Carolina Rental Property 2 $32,037 $19,896 $22,305 $3,273 $4,836 $82,348
Typical 20% Down Payment Durham, North Carolina Rental Property 3 $32,037 $12,713 $17,998 $3,832 $5,285 $71,865
Typical 20% Down Payment Durham, North Carolina Rental Property 4 $32,037 $4,918 $14,232 $4,553 $5,878 $61,618
Typical 20% Down Payment Durham, North Carolina Rental Property 5 $32,037 -$2,571 $11,639 $5,278 $6,477 $52,860
Typical 20% Down Payment Durham, North Carolina Rental Property 6 $32,037 -$11,253 $9,518 $6,119 $7,172 $43,592
Typical 20% Down Payment Durham, North Carolina Rental Property 7 $32,031 -$9,516 $7,912 $6,588 $7,126 $44,141
Totals: $224,253 $67,175 $83,604 $29,643 $38,900 $443,575

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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