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

Purchased Typical 20% Down Payment Anaheim, California Rental Property 7 Property
Bought in Month 671

We have a Rule that has you buying the Typical 20% Down Payment Anaheim, California 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 671 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Anaheim, California Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $4,262,641.67 purchase price that means you need to have $852,528.33 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($42,626.42) minus any seller concessions ($0).

Description Amount
Down Payment $852,528.33
Rent Ready Costs $0
Closing Costs $42,626.42
Seller Concessions $0
Total Cost To Close: $895,154.75

The monthly rent on this Property is $20,783.46 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 Anaheim, California Rental Property 1 $128,195 $180,301 $0 $0 $5,169 $313,665
Typical 20% Down Payment Anaheim, California Rental Property 2 $128,195 $177,603 $0 $0 $5,145 $310,943
Typical 20% Down Payment Anaheim, California Rental Property 3 $128,195 $33,034 $77,530 $14,524 $17,193 $270,477
Typical 20% Down Payment Anaheim, California Rental Property 4 $128,195 -$1,825 $59,288 $17,688 $19,788 $223,133
Typical 20% Down Payment Anaheim, California Rental Property 5 $128,195 -$24,790 $50,644 $19,859 $21,577 $195,484
Typical 20% Down Payment Anaheim, California Rental Property 6 $128,195 -$57,243 $42,114 $22,740 $23,933 $159,739
Typical 20% Down Payment Anaheim, California Rental Property 7 $128,169 -$71,961 $31,660 $26,362 $25,110 $139,341
Totals: $897,336 $235,119 $261,237 $101,174 $117,916 $1,612,782

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 $17,000 and a Ideal Target Monthly Income in Retirement™ of $26,000 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