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

Purchased Typical 20% Down Payment Honolulu, Hawaii Rental Property 6 Property
Bought in Month 1093

We have a Rule that has you buying the Typical 20% Down Payment Honolulu, Hawaii 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 1093 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Honolulu, Hawaii Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $17,895,730.39 purchase price that means you need to have $3,579,146.08 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($178,957.30) minus any seller concessions ($0).

Description Amount
Down Payment $3,579,146.08
Rent Ready Costs $0
Closing Costs $178,957.30
Seller Concessions $0
Total Cost To Close: $3,758,103.38

The monthly rent on this Property is $51,037.65 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 Honolulu, Hawaii Rental Property 1 $538,196 $479,254 $0 $0 $9,778 $1,027,227
Typical 20% Down Payment Honolulu, Hawaii Rental Property 2 $538,196 $477,922 $0 $0 $9,766 $1,025,884
Typical 20% Down Payment Honolulu, Hawaii Rental Property 3 $538,196 $475,268 $0 $0 $9,742 $1,023,206
Typical 20% Down Payment Honolulu, Hawaii Rental Property 4 $538,196 -$237,865 $273,410 $69,310 $67,029 $710,080
Typical 20% Down Payment Honolulu, Hawaii Rental Property 5 $538,196 -$453,117 $192,268 $89,769 $83,896 $451,011
Typical 20% Down Payment Honolulu, Hawaii Rental Property 6 $538,087 -$572,721 $132,919 $110,676 $93,582 $302,543
Totals: $3,229,067 $168,740 $598,597 $269,755 $273,793 $4,539,952

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 $23,000 and a Ideal Target Monthly Income in Retirement™ of $35,000 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