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

Purchased Typical 20% Down Payment Fresno, California Rental Property 5 Property
Bought in Month 433

We have a Rule that has you buying the Typical 20% Down Payment Fresno, 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 433 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Fresno, California Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $976,177.82 purchase price that means you need to have $195,235.56 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,761.78) minus any seller concessions ($0).

Description Amount
Down Payment $195,235.56
Rent Ready Costs $0
Closing Costs $9,761.78
Seller Concessions $0
Total Cost To Close: $204,997.34

The monthly rent on this Property is $4,713.90 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 Fresno, California Rental Property 1 $29,358 $39,237 $0 $0 $1,273 $69,867
Typical 20% Down Payment Fresno, California Rental Property 2 $29,358 $7,869 $19,568 $3,097 $3,837 $63,729
Typical 20% Down Payment Fresno, California Rental Property 3 $29,358 -$2,024 $13,947 $3,972 $4,552 $49,804
Typical 20% Down Payment Fresno, California Rental Property 4 $29,358 -$12,966 $10,108 $5,031 $5,427 $36,958
Typical 20% Down Payment Fresno, California Rental Property 5 $29,352 -$17,958 $7,250 $6,037 $5,848 $30,530
Totals: $146,782 $14,158 $50,873 $18,137 $20,936 $250,887

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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