The Real Estate Financial Planner Blueprint™
Yonkers, New York 20% DP

Purchased Yonkers, New York Average Property 9 Property
Bought in Month 361

We have a Rule that has you buying the Yonkers, New York Average Property 9 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $8,064 (which we adjust for inflation to be worth $17,519.74 in Month 361). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 361 after we've adjusted for all the income and expenses for the entire month.

To purchase the Yonkers, New York Average Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $265,576.03 purchase price that means you need to have $53,115.21 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($2,655.76) minus any seller concessions ($0).

Description	Amount
Down Payment	$53,115.21
Rent Ready Costs	$0
Closing Costs	$2,655.76
Seller Concessions	$0
Total Cost To Close:	$55,770.97

The monthly rent on this Property is $4,041.43 per month.

Return in Dollars + Reserves

Property	Appreciation	Cash Flow	Debt Paydown	Cash Flow from Deprec.™	+12 Mos Reserves @ 8%	RID+R12™ Total
Yonkers, New York Average Property 1	-$3,428	$26,471	$0	$0	$1,458	$24,501
Yonkers, New York Average Property 2	-$3,428	$13,343	$5,502	$1,630	$2,563	$19,611
Yonkers, New York Average Property 3	-$3,428	$13,284	$4,784	$1,577	$2,513	$18,730
Yonkers, New York Average Property 4	-$3,428	$14,151	$4,410	$1,546	$2,509	$19,189
Yonkers, New York Average Property 5	-$3,428	$14,435	$4,159	$1,524	$2,498	$19,188
Yonkers, New York Average Property 6	-$3,428	$14,366	$3,975	$1,508	$2,481	$18,903
Yonkers, New York Average Property 7	-$3,428	$13,953	$3,852	$1,497	$2,459	$18,332
Yonkers, New York Average Property 8	-$3,428	$14,645	$3,749	$1,487	$2,470	$18,923
Yonkers, New York Average Property 9	-$3,428	$15,160	$3,350	$1,477	$2,363	$18,922
Yonkers, New York Average Property 10	-$1,423	$7,446	$1,195	$611	$946	$8,775
Totals:	-$32,271	$147,254	$34,975	$12,857	$22,259	$185,075

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 $20,000 at the time of achieving your Goal of financial independence, let's look at the Phases of Financial Independence™.