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

Purchased Typical 20% Down Payment Fullerton, California Rental Property 10 Property
Bought in Month 933

We have a Rule that has you buying the Typical 20% Down Payment Fullerton, 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 933 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $8,926,798.46 purchase price that means you need to have $1,785,359.69 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($89,267.98) minus any seller concessions ($0).

Description Amount
Down Payment $1,785,359.69
Rent Ready Costs $0
Closing Costs $89,267.98
Seller Concessions $0
Total Cost To Close: $1,874,627.68

The monthly rent on this Property is $39,627.56 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 $268,464 $334,390 $0 $0 $10,243 $613,098
Typical 20% Down Payment Fullerton, California Rental Property 2 $268,464 $343,720 $0 $0 $10,326 $622,510
Typical 20% Down Payment Fullerton, California Rental Property 3 $268,464 $341,629 $0 $0 $10,308 $620,401
Typical 20% Down Payment Fullerton, California Rental Property 4 $268,464 $343,720 $0 $0 $10,326 $622,510
Typical 20% Down Payment Fullerton, California Rental Property 5 $268,464 $53,159 $185,046 $27,631 $33,108 $567,408
Typical 20% Down Payment Fullerton, California Rental Property 6 $268,464 -$1,228 $142,938 $33,402 $37,922 $481,498
Typical 20% Down Payment Fullerton, California Rental Property 7 $268,464 -$56,793 $120,875 $37,779 $41,447 $411,773
Typical 20% Down Payment Fullerton, California Rental Property 8 $268,464 -$119,303 $97,529 $44,230 $46,813 $337,734
Typical 20% Down Payment Fullerton, California Rental Property 9 $268,464 -$175,703 $84,151 $49,294 $50,960 $277,166
Typical 20% Down Payment Fullerton, California Rental Property 10 $268,410 -$179,246 $66,303 $55,208 $52,163 $262,838
Totals: $2,684,590 $884,345 $696,842 $247,544 $303,616 $4,816,937

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