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

Purchased Typical 20% Down Payment Fremont, California Rental Property 6 Property
Bought in Month 819

We have a Rule that has you buying the Typical 20% Down Payment Fremont, California Rental Property 6 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 819 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Fremont, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $8,325,265.64 purchase price that means you need to have $1,665,053.13 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($83,252.66) minus any seller concessions ($0).

Description Amount
Down Payment $1,665,053.13
Rent Ready Costs $0
Closing Costs $83,252.66
Seller Concessions $0
Total Cost To Close: $1,748,305.78

The monthly rent on this Property is $35,044.52 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 Fremont, California Rental Property 1 $250,374 $287,272 $0 $0 $9,735 $547,382
Typical 20% Down Payment Fremont, California Rental Property 2 $250,374 $290,002 $0 $0 $9,760 $550,136
Typical 20% Down Payment Fremont, California Rental Property 3 $250,374 -$3,073 $146,921 $29,003 $33,779 $457,004
Typical 20% Down Payment Fremont, California Rental Property 4 $250,374 -$71,948 $111,228 $35,583 $39,206 $364,443
Typical 20% Down Payment Fremont, California Rental Property 5 $250,374 -$167,808 $83,363 $43,978 $46,061 $255,969
Typical 20% Down Payment Fremont, California Rental Property 6 $250,323 -$197,942 $61,835 $51,488 $48,795 $214,499
Totals: $1,502,193 $136,504 $403,346 $160,052 $187,337 $2,389,432

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 $23,000 and a Ideal Target Monthly Income in Retirement™ of $35,000 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