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

Purchased Typical 20% Down Payment Thousand Oaks, California Rental Property 9 Property
Bought in Month 667

We have a Rule that has you buying the Typical 20% Down Payment Thousand Oaks, California Rental Property 9 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 667 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Thousand Oaks, California Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $4,863,419.59 purchase price that means you need to have $972,683.92 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($48,634.20) minus any seller concessions ($0).

Description Amount
Down Payment $972,683.92
Rent Ready Costs $0
Closing Costs $48,634.20
Seller Concessions $0
Total Cost To Close: $1,021,318.11

The monthly rent on this Property is $25,995.40 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 Thousand Oaks, California Rental Property 1 $146,262 $230,186 $0 $0 $6,155 $382,603
Typical 20% Down Payment Thousand Oaks, California Rental Property 2 $146,262 $231,551 $0 $0 $6,167 $383,980
Typical 20% Down Payment Thousand Oaks, California Rental Property 3 $146,262 $69,440 $95,229 $15,697 $19,136 $345,764
Typical 20% Down Payment Thousand Oaks, California Rental Property 4 $146,262 $37,362 $75,559 $18,606 $21,520 $299,309
Typical 20% Down Payment Thousand Oaks, California Rental Property 5 $146,262 $13,835 $63,469 $21,148 $23,645 $268,359
Typical 20% Down Payment Thousand Oaks, California Rental Property 6 $146,262 -$6,515 $56,441 $23,052 $25,212 $244,453
Typical 20% Down Payment Thousand Oaks, California Rental Property 7 $146,262 -$36,586 $49,356 $25,439 $27,136 $211,608
Typical 20% Down Payment Thousand Oaks, California Rental Property 8 $146,262 -$69,559 $42,019 $28,632 $29,774 $177,128
Typical 20% Down Payment Thousand Oaks, California Rental Property 9 $146,233 -$53,486 $36,123 $30,078 $28,970 $187,917
Totals: $1,316,332 $416,226 $418,196 $162,652 $187,716 $2,501,122

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 $19,000 and a Ideal Target Monthly Income in Retirement™ of $29,000 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