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

Purchased Typical 20% Down Payment Moreno Valley, California Rental Property 6 Property
Bought in Month 459

We have a Rule that has you buying the Typical 20% Down Payment Moreno Valley, 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 459 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Moreno Valley, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,484,541.46 purchase price that means you need to have $296,908.29 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,845.41) minus any seller concessions ($0).

Description Amount
Down Payment $296,908.29
Rent Ready Costs $0
Closing Costs $14,845.41
Seller Concessions $0
Total Cost To Close: $311,753.71

The monthly rent on this Property is $8,111.17 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 Moreno Valley, California Rental Property 1 $44,646 $69,629 $0 $0 $2,058 $116,333
Typical 20% Down Payment Moreno Valley, California Rental Property 2 $44,646 $20,415 $28,777 $4,827 $6,052 $104,717
Typical 20% Down Payment Moreno Valley, California Rental Property 3 $44,646 $8,770 $21,933 $5,893 $6,927 $88,169
Typical 20% Down Payment Moreno Valley, California Rental Property 4 $44,646 -$3,169 $17,461 $6,968 $7,807 $73,713
Typical 20% Down Payment Moreno Valley, California Rental Property 5 $44,646 -$14,629 $14,279 $8,077 $8,724 $61,097
Typical 20% Down Payment Moreno Valley, California Rental Property 6 $44,637 -$17,392 $11,026 $9,181 $9,020 $56,473
Totals: $267,867 $63,624 $93,476 $34,946 $40,589 $500,503

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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