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

Purchased Typical 20% Down Payment Fullerton, California Rental Property 6 Property
Bought in Month 729

We have a Rule that has you buying the Typical 20% Down Payment Fullerton, 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 729 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Fullerton, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $5,400,859.88 purchase price that means you need to have $1,080,171.98 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($54,008.60) minus any seller concessions ($0).

Description Amount
Down Payment $1,080,171.98
Rent Ready Costs $0
Closing Costs $54,008.60
Seller Concessions $0
Total Cost To Close: $1,134,180.57

The monthly rent on this Property is $23,975.33 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 Fullerton, California Rental Property 1 $162,425 $202,312 $0 $0 $6,197 $370,934
Typical 20% Down Payment Fullerton, California Rental Property 2 $162,425 $207,956 $0 $0 $6,247 $376,629
Typical 20% Down Payment Fullerton, California Rental Property 3 $162,425 $5,066 $90,637 $19,524 $22,366 $300,018
Typical 20% Down Payment Fullerton, California Rental Property 4 $162,425 -$26,937 $73,623 $22,745 $25,039 $256,896
Typical 20% Down Payment Fullerton, California Rental Property 5 $162,425 -$80,547 $56,490 $27,631 $29,048 $195,047
Typical 20% Down Payment Fullerton, California Rental Property 6 $162,393 -$108,447 $40,114 $33,402 $31,560 $159,022
Totals: $974,519 $199,403 $260,864 $103,301 $120,457 $1,658,545

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 $18,000 and a Ideal Target Monthly Income in Retirement™ of $27,000 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