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

Purchased Typical 20% Down Payment Vallejo, California Rental Property 9 Property
Bought in Month 574

We have a Rule that has you buying the Typical 20% Down Payment Vallejo, 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 574 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Vallejo, California Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $2,208,042.90 purchase price that means you need to have $441,608.58 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,080.43) minus any seller concessions ($0).

Description Amount
Down Payment $441,608.58
Rent Ready Costs $0
Closing Costs $22,080.43
Seller Concessions $0
Total Cost To Close: $463,689.01

The monthly rent on this Property is $12,059.38 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 Vallejo, California Rental Property 1 $66,405 $104,249 $0 $0 $2,918 $173,571
Typical 20% Down Payment Vallejo, California Rental Property 2 $66,405 $107,407 $0 $0 $2,946 $176,758
Typical 20% Down Payment Vallejo, California Rental Property 3 $66,405 $35,664 $45,313 $6,885 $8,629 $162,895
Typical 20% Down Payment Vallejo, California Rental Property 4 $66,405 $24,569 $36,807 $8,021 $9,573 $145,376
Typical 20% Down Payment Vallejo, California Rental Property 5 $66,405 $7,669 $29,999 $9,322 $10,617 $124,010
Typical 20% Down Payment Vallejo, California Rental Property 6 $66,405 -$4,414 $25,539 $10,492 $11,583 $109,605
Typical 20% Down Payment Vallejo, California Rental Property 7 $66,405 -$11,013 $23,564 $11,131 $12,111 $102,198
Typical 20% Down Payment Vallejo, California Rental Property 8 $66,405 -$25,440 $20,061 $12,528 $13,265 $86,819
Typical 20% Down Payment Vallejo, California Rental Property 9 $66,391 -$21,916 $16,400 $13,656 $13,292 $87,822
Totals: $597,628 $216,775 $197,683 $72,034 $84,933 $1,169,054

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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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