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

Purchased Typical 20% Down Payment San Jose, California Rental Property 6 Property
Bought in Month 765

We have a Rule that has you buying the Typical 20% Down Payment San Jose, 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 765 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment San Jose, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $6,869,098.70 purchase price that means you need to have $1,373,819.74 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($68,690.99) minus any seller concessions ($0).

Description Amount
Down Payment $1,373,819.74
Rent Ready Costs $0
Closing Costs $68,690.99
Seller Concessions $0
Total Cost To Close: $1,442,510.73

The monthly rent on this Property is $30,872.85 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 San Jose, California Rental Property 1 $206,581 $257,573 $0 $0 $8,717 $472,871
Typical 20% Down Payment San Jose, California Rental Property 2 $206,581 $259,202 $0 $0 $8,731 $474,514
Typical 20% Down Payment San Jose, California Rental Property 3 $206,581 $595 $116,442 $24,648 $29,059 $377,325
Typical 20% Down Payment San Jose, California Rental Property 4 $206,581 -$49,089 $93,012 $29,071 $32,678 $312,253
Typical 20% Down Payment San Jose, California Rental Property 5 $206,581 -$107,695 $72,088 $35,056 $37,651 $243,681
Typical 20% Down Payment San Jose, California Rental Property 6 $206,539 -$143,254 $51,020 $42,482 $40,928 $197,715
Totals: $1,239,445 $217,332 $332,562 $131,257 $157,764 $2,078,360

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 $22,000 and a Ideal Target Monthly Income in Retirement™ of $33,000 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