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

Purchased Typical 25% Down Payment Allentown, Pennsylvania Rental Property 10 Property
Bought in Month 794

We have a Rule that has you buying the Typical 25% Down Payment Allentown, Pennsylvania Rental Property 10 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 794 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Allentown, Pennsylvania Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $1,537,732.16 purchase price that means you need to have $384,433.04 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,377.32) minus any seller concessions ($0).

Description Amount
Down Payment $384,433.04
Rent Ready Costs $0
Closing Costs $15,377.32
Seller Concessions $0
Total Cost To Close: $399,810.36

The monthly rent on this Property is $10,737.02 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 Allentown, Pennsylvania Rental Property 1 $46,246 $72,447 $0 $0 $4,452 $123,145
Typical 25% Down Payment Allentown, Pennsylvania Rental Property 2 $46,246 $71,598 $0 $0 $4,444 $122,288
Typical 25% Down Payment Allentown, Pennsylvania Rental Property 3 $46,246 $69,642 $0 $0 $4,427 $120,315
Typical 25% Down Payment Allentown, Pennsylvania Rental Property 4 $46,246 $69,642 $0 $0 $4,427 $120,315
Typical 25% Down Payment Allentown, Pennsylvania Rental Property 5 $46,246 $69,642 $0 $0 $4,427 $120,315
Typical 25% Down Payment Allentown, Pennsylvania Rental Property 6 $46,246 $69,642 $0 $0 $4,427 $120,315
Typical 25% Down Payment Allentown, Pennsylvania Rental Property 7 $46,246 $69,642 $0 $0 $4,427 $120,315
Typical 25% Down Payment Allentown, Pennsylvania Rental Property 8 $46,246 $30,485 $33,134 $4,356 $7,733 $121,954
Typical 25% Down Payment Allentown, Pennsylvania Rental Property 9 $46,246 $25,485 $30,245 $4,678 $7,960 $114,613
Typical 25% Down Payment Allentown, Pennsylvania Rental Property 10 $46,236 -$12,641 $11,235 $9,510 $11,010 $65,350
Totals: $462,448 $535,585 $74,614 $18,544 $57,734 $1,148,925

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