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

Purchased Typical 20% Down Payment Fontana, California Rental Property 10 Property
Bought in Month 674

We have a Rule that has you buying the Typical 20% Down Payment Fontana, 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 674 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $2,835,530.55 purchase price that means you need to have $567,106.11 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($28,355.31) minus any seller concessions ($0).

Description Amount
Down Payment $567,106.11
Rent Ready Costs $0
Closing Costs $28,355.31
Seller Concessions $0
Total Cost To Close: $595,461.42

The monthly rent on this Property is $15,427.72 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 $85,276 $127,182 $0 $0 $4,264 $216,722
Typical 20% Down Payment Fontana, California Rental Property 2 $85,276 $129,601 $0 $0 $4,285 $219,162
Typical 20% Down Payment Fontana, California Rental Property 3 $85,276 $127,583 $0 $0 $4,267 $217,126
Typical 20% Down Payment Fontana, California Rental Property 4 $85,276 $35,470 $58,190 $8,842 $11,565 $199,343
Typical 20% Down Payment Fontana, California Rental Property 5 $85,276 $17,882 $45,556 $10,584 $13,008 $172,304
Typical 20% Down Payment Fontana, California Rental Property 6 $85,276 $3,970 $39,044 $11,853 $14,050 $154,193
Typical 20% Down Payment Fontana, California Rental Property 7 $85,276 -$10,799 $32,143 $13,674 $15,590 $135,883
Typical 20% Down Payment Fontana, California Rental Property 8 $85,276 -$24,170 $29,460 $14,578 $16,301 $121,445
Typical 20% Down Payment Fontana, California Rental Property 9 $85,276 -$43,066 $25,080 $16,408 $17,813 $101,511
Typical 20% Down Payment Fontana, California Rental Property 10 $85,258 -$38,623 $21,061 $17,536 $17,564 $102,797
Totals: $852,740 $325,029 $250,534 $93,475 $118,707 $1,640,485

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