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

Purchased Typical 20% Down Payment Elk Grove, California Rental Property 4 Property
Bought in Month 480

We have a Rule that has you buying the Typical 20% Down Payment Elk Grove, California Rental Property 4 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 480 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Elk Grove, California Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $1,979,044.86 purchase price that means you need to have $395,808.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,790.45) minus any seller concessions ($0).

Description Amount
Down Payment $395,808.97
Rent Ready Costs $0
Closing Costs $19,790.45
Seller Concessions $0
Total Cost To Close: $415,599.42

The monthly rent on this Property is $9,566.80 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 Elk Grove, California Rental Property 1 $59,518 $77,478 $0 $0 $2,733 $139,728
Typical 20% Down Payment Elk Grove, California Rental Property 2 $59,518 $3,753 $32,117 $7,332 $8,808 $111,529
Typical 20% Down Payment Elk Grove, California Rental Property 3 $59,518 -$22,291 $21,550 $9,830 $10,870 $79,476
Typical 20% Down Payment Elk Grove, California Rental Property 4 $59,506 -$38,440 $14,699 $12,239 $12,006 $60,010
Totals: $238,059 $20,500 $68,366 $29,402 $34,417 $390,743

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 $13,000 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™.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports