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 10 Property
Bought in Month 616

We have a Rule that has you buying the Typical 20% Down Payment Santa Ana, 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 616 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $3,435,658.59 purchase price that means you need to have $687,131.72 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($34,356.59) minus any seller concessions ($0).

Description Amount
Down Payment $687,131.72
Rent Ready Costs $0
Closing Costs $34,356.59
Seller Concessions $0
Total Cost To Close: $721,488.30

The monthly rent on this Property is $19,081.56 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 $103,324 $172,568 $0 $0 $4,274 $280,167
Typical 20% Down Payment Santa Ana, California Rental Property 2 $103,324 $171,569 $0 $0 $4,265 $279,158
Typical 20% Down Payment Santa Ana, California Rental Property 3 $103,324 $60,384 $70,034 $10,766 $13,160 $257,669
Typical 20% Down Payment Santa Ana, California Rental Property 4 $103,324 $42,857 $57,080 $12,512 $14,607 $230,379
Typical 20% Down Payment Santa Ana, California Rental Property 5 $103,324 $26,781 $48,431 $14,117 $15,937 $208,590
Typical 20% Down Payment Santa Ana, California Rental Property 6 $103,324 $8,484 $41,231 $15,888 $17,401 $186,328
Typical 20% Down Payment Santa Ana, California Rental Property 7 $103,324 -$1,939 $38,816 $16,609 $17,970 $174,780
Typical 20% Down Payment Santa Ana, California Rental Property 8 $103,324 -$17,876 $34,518 $18,104 $19,201 $157,271
Typical 20% Down Payment Santa Ana, California Rental Property 9 $103,324 -$35,213 $30,593 $19,783 $20,588 $139,075
Typical 20% Down Payment Santa Ana, California Rental Property 10 $103,303 -$29,797 $25,518 $21,248 $20,375 $140,646
Totals: $1,033,219 $397,819 $346,221 $129,027 $147,777 $2,054,063

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