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 10 Property
Bought in Month 971

We have a Rule that has you buying the Typical 20% Down Payment San Jose, California Rental Property 10 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 971 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $11,409,644.52 purchase price that means you need to have $2,281,928.90 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($114,096.45) minus any seller concessions ($0).

Description Amount
Down Payment $2,281,928.90
Rent Ready Costs $0
Closing Costs $114,096.45
Seller Concessions $0
Total Cost To Close: $2,396,025.35

The monthly rent on this Property is $51,280.12 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 $343,134 $427,805 $0 $0 $14,478 $785,417
Typical 20% Down Payment San Jose, California Rental Property 2 $343,134 $430,511 $0 $0 $14,502 $788,146
Typical 20% Down Payment San Jose, California Rental Property 3 $343,134 $423,771 $0 $0 $14,442 $781,347
Typical 20% Down Payment San Jose, California Rental Property 4 $343,134 $417,114 $0 $0 $14,383 $774,630
Typical 20% Down Payment San Jose, California Rental Property 5 $343,134 $60,400 $238,905 $35,056 $43,393 $720,887
Typical 20% Down Payment San Jose, California Rental Property 6 $343,134 -$8,212 $183,924 $42,482 $49,600 $610,927
Typical 20% Down Payment San Jose, California Rental Property 7 $343,134 -$79,111 $155,534 $48,050 $54,081 $521,687
Typical 20% Down Payment San Jose, California Rental Property 8 $343,134 -$175,405 $122,173 $57,374 $61,784 $409,060
Typical 20% Down Payment San Jose, California Rental Property 9 $343,134 -$230,347 $108,280 $62,694 $66,180 $349,941
Typical 20% Down Payment San Jose, California Rental Property 10 $343,064 -$250,882 $84,744 $70,563 $67,823 $315,311
Totals: $3,431,266 $1,015,644 $893,559 $316,219 $400,666 $6,057,353

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