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 9 Property
Bought in Month 751

We have a Rule that has you buying the Typical 20% Down Payment Elk Grove, California Rental Property 9 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 751 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 9 Property, we're assuming you're getting a 20% down payment loan. With a $3,858,006.57 purchase price that means you need to have $771,601.31 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($38,580.07) minus any seller concessions ($0).

Description Amount
Down Payment $771,601.31
Rent Ready Costs $0
Closing Costs $38,580.07
Seller Concessions $0
Total Cost To Close: $810,181.38

The monthly rent on this Property is $18,649.79 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 Elk Grove, California Rental Property 1 $116,026 $151,047 $0 $0 $5,327 $272,400
Typical 20% Down Payment Elk Grove, California Rental Property 2 $116,026 $154,945 $0 $0 $5,362 $276,333
Typical 20% Down Payment Elk Grove, California Rental Property 3 $116,026 $154,454 $0 $0 $5,358 $275,837
Typical 20% Down Payment Elk Grove, California Rental Property 4 $116,026 $24,647 $77,337 $12,239 $15,439 $245,688
Typical 20% Down Payment Elk Grove, California Rental Property 5 $116,026 $8,783 $65,839 $13,776 $16,709 $221,132
Typical 20% Down Payment Elk Grove, California Rental Property 6 $116,026 -$23,971 $49,844 $16,901 $19,286 $178,085
Typical 20% Down Payment Elk Grove, California Rental Property 7 $116,026 -$40,155 $44,176 $18,468 $20,581 $159,095
Typical 20% Down Payment Elk Grove, California Rental Property 8 $116,026 -$70,532 $36,126 $21,409 $23,011 $126,039
Typical 20% Down Payment Elk Grove, California Rental Property 9 $116,002 -$71,711 $28,655 $23,860 $23,451 $120,257
Totals: $1,044,207 $287,507 $301,977 $106,652 $134,524 $1,874,867

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