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

Purchased Typical 20% Down Payment Fontana, California Rental Property 5 Property
Bought in Month 469

We have a Rule that has you buying the Typical 20% Down Payment Fontana, California Rental Property 5 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 469 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Fontana, California Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,711,322.03 purchase price that means you need to have $342,264.41 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($17,113.22) minus any seller concessions ($0).

Description Amount
Down Payment $342,264.41
Rent Ready Costs $0
Closing Costs $17,113.22
Seller Concessions $0
Total Cost To Close: $359,377.63

The monthly rent on this Property is $9,311.06 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 Fontana, California Rental Property 1 $51,466 $76,756 $0 $0 $2,573 $130,796
Typical 20% Down Payment Fontana, California Rental Property 2 $51,466 $18,587 $31,546 $5,774 $7,357 $114,730
Typical 20% Down Payment Fontana, California Rental Property 3 $51,466 $2,386 $23,250 $7,225 $8,544 $92,872
Typical 20% Down Payment Fontana, California Rental Property 4 $51,466 -$14,797 $17,661 $8,842 $9,876 $73,048
Typical 20% Down Payment Fontana, California Rental Property 5 $51,456 -$23,523 $12,711 $10,584 $10,596 $61,823
Totals: $257,321 $59,409 $85,168 $32,424 $38,946 $473,269

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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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