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

Purchased Typical 20% Down Payment Chula Vista, California Rental Property 10 Property
Bought in Month 891

We have a Rule that has you buying the Typical 20% Down Payment Chula Vista, 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 891 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Chula Vista, California Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $6,904,938.41 purchase price that means you need to have $1,380,987.68 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($69,049.38) minus any seller concessions ($0).

Description Amount
Down Payment $1,380,987.68
Rent Ready Costs $0
Closing Costs $69,049.38
Seller Concessions $0
Total Cost To Close: $1,450,037.07

The monthly rent on this Property is $32,911.79 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 Chula Vista, California Rental Property 1 $207,659 $269,901 $0 $0 $9,900 $487,460
Typical 20% Down Payment Chula Vista, California Rental Property 2 $207,659 $269,901 $0 $0 $9,900 $487,460
Typical 20% Down Payment Chula Vista, California Rental Property 3 $207,659 $269,030 $0 $0 $9,892 $486,581
Typical 20% Down Payment Chula Vista, California Rental Property 4 $207,659 $263,845 $0 $0 $9,846 $481,350
Typical 20% Down Payment Chula Vista, California Rental Property 5 $207,659 $46,573 $147,026 $20,956 $27,152 $449,366
Typical 20% Down Payment Chula Vista, California Rental Property 6 $207,659 $6,348 $112,433 $25,520 $30,984 $382,945
Typical 20% Down Payment Chula Vista, California Rental Property 7 $207,659 -$36,933 $95,398 $28,794 $33,605 $328,523
Typical 20% Down Payment Chula Vista, California Rental Property 8 $207,659 -$94,637 $74,935 $34,382 $38,221 $260,561
Typical 20% Down Payment Chula Vista, California Rental Property 9 $207,659 -$127,561 $66,414 $37,570 $40,855 $224,937
Typical 20% Down Payment Chula Vista, California Rental Property 10 $207,617 -$140,968 $51,286 $42,704 $42,231 $202,870
Totals: $2,076,548 $725,500 $547,492 $189,925 $252,589 $3,792,053

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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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