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

Purchased Typical 20% Down Payment Palmdale, California Rental Property 8 Property
Bought in Month 455

We have a Rule that has you buying the Typical 20% Down Payment Palmdale, California Rental Property 8 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 455 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Palmdale, California Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,333,806.27 purchase price that means you need to have $266,761.25 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($13,338.06) minus any seller concessions ($0).

Description Amount
Down Payment $266,761.25
Rent Ready Costs $0
Closing Costs $13,338.06
Seller Concessions $0
Total Cost To Close: $280,099.32

The monthly rent on this Property is $8,352.91 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 Palmdale, California Rental Property 1 $40,113 $67,248 $0 $0 $2,398 $109,759
Typical 20% Down Payment Palmdale, California Rental Property 2 $40,113 $24,084 $27,189 $4,180 $5,852 $101,417
Typical 20% Down Payment Palmdale, California Rental Property 3 $40,113 $18,048 $21,573 $4,954 $6,509 $91,197
Typical 20% Down Payment Palmdale, California Rental Property 4 $40,113 $9,384 $18,061 $5,645 $7,066 $80,268
Typical 20% Down Payment Palmdale, California Rental Property 5 $40,113 $4,461 $15,583 $6,291 $7,615 $74,063
Typical 20% Down Payment Palmdale, California Rental Property 6 $40,113 -$4,096 $13,719 $6,908 $8,106 $64,750
Typical 20% Down Payment Palmdale, California Rental Property 7 $40,113 -$10,712 $12,159 $7,549 $8,635 $57,744
Typical 20% Down Payment Palmdale, California Rental Property 8 $40,105 -$10,842 $9,907 $8,249 $8,646 $56,064
Totals: $320,895 $97,575 $118,191 $43,776 $54,827 $635,263

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