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

Purchased Typical 20% Down Payment Garden Grove, California Rental Property 9 Property
Bought in Month 817

We have a Rule that has you buying the Typical 20% Down Payment Garden Grove, California Rental Property 9 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 817 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Garden Grove, California Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $6,220,151.04 purchase price that means you need to have $1,244,030.21 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($62,201.51) minus any seller concessions ($0).

Description Amount
Down Payment $1,244,030.21
Rent Ready Costs $0
Closing Costs $62,201.51
Seller Concessions $0
Total Cost To Close: $1,306,231.72

The monthly rent on this Property is $28,979.27 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 Garden Grove, California Rental Property 1 $187,065 $249,571 $0 $0 $7,423 $444,059
Typical 20% Down Payment Garden Grove, California Rental Property 2 $187,065 $249,571 $0 $0 $7,423 $444,059
Typical 20% Down Payment Garden Grove, California Rental Property 3 $187,065 $246,550 $0 $0 $7,396 $441,011
Typical 20% Down Payment Garden Grove, California Rental Property 4 $187,065 $52,750 $129,372 $19,206 $23,304 $411,697
Typical 20% Down Payment Garden Grove, California Rental Property 5 $187,065 $19,796 $108,308 $21,884 $25,470 $362,523
Typical 20% Down Payment Garden Grove, California Rental Property 6 $187,065 -$32,221 $81,996 $26,848 $29,565 $293,253
Typical 20% Down Payment Garden Grove, California Rental Property 7 $187,065 -$57,931 $72,672 $29,338 $31,622 $262,765
Typical 20% Down Payment Garden Grove, California Rental Property 8 $187,065 -$106,189 $59,428 $34,011 $35,482 $209,797
Typical 20% Down Payment Garden Grove, California Rental Property 9 $187,027 -$117,859 $46,200 $38,469 $36,549 $190,385
Totals: $1,683,545 $504,038 $497,975 $169,756 $204,235 $3,059,549

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 $17,000 and a Ideal Target Monthly Income in Retirement™ of $26,000 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