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

Purchased Typical 20% Down Payment Anaheim, California Rental Property 10 Property
Bought in Month 789

We have a Rule that has you buying the Typical 20% Down Payment Anaheim, California 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 789 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $5,700,481.43 purchase price that means you need to have $1,140,096.29 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($57,004.81) minus any seller concessions ($0).

Description Amount
Down Payment $1,140,096.29
Rent Ready Costs $0
Closing Costs $57,004.81
Seller Concessions $0
Total Cost To Close: $1,197,101.10

The monthly rent on this Property is $27,793.97 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 $171,436 $241,133 $0 $0 $6,913 $419,483
Typical 20% Down Payment Anaheim, California Rental Property 2 $171,436 $237,524 $0 $0 $6,881 $415,842
Typical 20% Down Payment Anaheim, California Rental Property 3 $171,436 $244,786 $0 $0 $6,946 $423,168
Typical 20% Down Payment Anaheim, California Rental Property 4 $171,436 $59,190 $117,771 $17,688 $21,533 $387,619
Typical 20% Down Payment Anaheim, California Rental Property 5 $171,436 $36,042 $100,600 $19,859 $23,321 $351,258
Typical 20% Down Payment Anaheim, California Rental Property 6 $171,436 $2,678 $83,657 $22,740 $25,669 $306,181
Typical 20% Down Payment Anaheim, California Rental Property 7 $171,436 -$34,726 $68,411 $26,362 $28,661 $260,145
Typical 20% Down Payment Anaheim, California Rental Property 8 $171,436 -$59,971 $60,632 $28,807 $30,681 $231,585
Typical 20% Down Payment Anaheim, California Rental Property 9 $171,436 -$97,310 $51,618 $32,422 $33,668 $191,835
Typical 20% Down Payment Anaheim, California Rental Property 10 $171,402 -$89,175 $42,340 $35,255 $33,663 $193,483
Totals: $1,714,328 $540,171 $525,028 $183,134 $217,937 $3,180,598

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