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

Purchased Typical 20% Down Payment Berkeley, California Rental Property 3 Property
Bought in Month 555

We have a Rule that has you buying the Typical 20% Down Payment Berkeley, California Rental Property 3 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 555 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Berkeley, California Rental Property 3 Property, we're assuming you're getting a 20% down payment loan. With a $4,943,214.87 purchase price that means you need to have $988,642.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($49,432.15) minus any seller concessions ($0).

Description Amount
Down Payment $988,642.97
Rent Ready Costs $0
Closing Costs $49,432.15
Seller Concessions $0
Total Cost To Close: $1,038,075.12

The monthly rent on this Property is $23,484.50 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 Berkeley, California Rental Property 1 $148,662 $197,686 $0 $0 $6,273 $352,621
Typical 20% Down Payment Berkeley, California Rental Property 2 $148,662 -$30,496 $62,593 $21,977 $24,419 $227,154
Typical 20% Down Payment Berkeley, California Rental Property 3 $148,632 -$92,055 $36,715 $30,571 $29,452 $153,316
Totals: $445,957 $75,136 $99,308 $52,548 $60,143 $733,091

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 $26,000 and a Ideal Target Monthly Income in Retirement™ of $39,000 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