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

Purchased Typical 20% Down Payment Santa Ana, California Rental Property 6 Property
Bought in Month 498

We have a Rule that has you buying the Typical 20% Down Payment Santa Ana, 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 498 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Santa Ana, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $2,569,078.01 purchase price that means you need to have $513,815.60 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($25,690.78) minus any seller concessions ($0).

Description Amount
Down Payment $513,815.60
Rent Ready Costs $0
Closing Costs $25,690.78
Seller Concessions $0
Total Cost To Close: $539,506.38

The monthly rent on this Property is $14,268.59 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 Santa Ana, California Rental Property 1 $77,262 $129,041 $0 $0 $3,196 $209,500
Typical 20% Down Payment Santa Ana, California Rental Property 2 $77,262 $37,891 $46,727 $8,754 $10,422 $181,056
Typical 20% Down Payment Santa Ana, California Rental Property 3 $77,262 $17,109 $35,257 $10,766 $12,084 $152,479
Typical 20% Down Payment Santa Ana, California Rental Property 4 $77,262 -$544 $28,735 $12,512 $13,530 $131,495
Typical 20% Down Payment Santa Ana, California Rental Property 5 $77,262 -$16,746 $24,381 $14,117 $14,859 $113,874
Typical 20% Down Payment Santa Ana, California Rental Property 6 $77,247 -$21,534 $19,082 $15,888 $15,242 $105,925
Totals: $463,559 $145,217 $154,181 $62,037 $69,333 $894,328

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 $15,000 and a Ideal Target Monthly Income in Retirement™ of $23,000 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