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

Purchased Typical 20% Down Payment Allentown, Pennsylvania Rental Property 6 Property
Bought in Month 542

We have a Rule that has you buying the Typical 20% Down Payment Allentown, Pennsylvania Rental Property 6 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 542 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Allentown, Pennsylvania Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $826,606.81 purchase price that means you need to have $165,321.36 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,266.07) minus any seller concessions ($0).

Description Amount
Down Payment $165,321.36
Rent Ready Costs $0
Closing Costs $8,266.07
Seller Concessions $0
Total Cost To Close: $173,587.43

The monthly rent on this Property is $5,771.68 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 Allentown, Pennsylvania Rental Property 1 $24,859 $37,735 $0 $0 $2,382 $64,976
Typical 20% Down Payment Allentown, Pennsylvania Rental Property 2 $24,859 $37,436 $0 $0 $2,380 $64,675
Typical 20% Down Payment Allentown, Pennsylvania Rental Property 3 $24,859 $7,328 $14,345 $2,915 $4,788 $54,236
Typical 20% Down Payment Allentown, Pennsylvania Rental Property 4 $24,859 -$594 $10,327 $3,711 $5,449 $43,753
Typical 20% Down Payment Allentown, Pennsylvania Rental Property 5 $24,859 -$6,779 $8,502 $4,281 $5,917 $36,781
Typical 20% Down Payment Allentown, Pennsylvania Rental Property 6 $24,854 -$10,959 $6,140 $5,112 $6,251 $31,398
Totals: $149,151 $64,168 $39,314 $16,020 $27,167 $295,820

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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