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

Purchased Typical 20% Down Payment Oxnard, California Rental Property 6 Property
Bought in Month 488

We have a Rule that has you buying the Typical 20% Down Payment Oxnard, 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 488 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Oxnard, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $2,183,068.07 purchase price that means you need to have $436,613.61 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($21,830.68) minus any seller concessions ($0).

Description Amount
Down Payment $436,613.61
Rent Ready Costs $0
Closing Costs $21,830.68
Seller Concessions $0
Total Cost To Close: $458,444.29

The monthly rent on this Property is $12,004.83 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 Oxnard, California Rental Property 1 $65,654 $105,940 $0 $0 $2,955 $174,549
Typical 20% Down Payment Oxnard, California Rental Property 2 $65,654 $27,987 $40,242 $7,366 $9,024 $150,272
Typical 20% Down Payment Oxnard, California Rental Property 3 $65,654 $10,747 $30,060 $9,126 $10,487 $126,073
Typical 20% Down Payment Oxnard, California Rental Property 4 $65,654 -$7,764 $24,092 $10,737 $11,801 $104,520
Typical 20% Down Payment Oxnard, California Rental Property 5 $65,654 -$21,673 $20,305 $12,174 $12,997 $89,456
Typical 20% Down Payment Oxnard, California Rental Property 6 $65,640 -$21,996 $16,215 $13,501 $13,190 $86,551
Totals: $393,908 $93,241 $130,914 $52,904 $60,453 $731,420

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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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