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

Purchased Typical 20% Down Payment Carlsbad, California Rental Property 7 Property
Bought in Month 752

We have a Rule that has you buying the Typical 20% Down Payment Carlsbad, California Rental Property 7 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 752 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Carlsbad, California Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $7,660,533.22 purchase price that means you need to have $1,532,106.64 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($76,605.33) minus any seller concessions ($0).

Description Amount
Down Payment $1,532,106.64
Rent Ready Costs $0
Closing Costs $76,605.33
Seller Concessions $0
Total Cost To Close: $1,608,711.98

The monthly rent on this Property is $37,391.56 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 Carlsbad, California Rental Property 1 $230,383 $321,522 $0 $0 $9,794 $561,699
Typical 20% Down Payment Carlsbad, California Rental Property 2 $230,383 $319,558 $0 $0 $9,777 $559,718
Typical 20% Down Payment Carlsbad, California Rental Property 3 $230,383 $50,231 $136,099 $26,556 $31,761 $475,030
Typical 20% Down Payment Carlsbad, California Rental Property 4 $230,383 -$3,908 $108,714 $31,322 $35,654 $402,165
Typical 20% Down Payment Carlsbad, California Rental Property 5 $230,383 -$44,090 $91,013 $35,689 $39,306 $352,302
Typical 20% Down Payment Carlsbad, California Rental Property 6 $230,383 -$114,608 $74,178 $41,476 $43,991 $275,420
Typical 20% Down Payment Carlsbad, California Rental Property 7 $230,336 -$129,512 $56,898 $47,377 $45,702 $250,801
Totals: $1,612,633 $399,193 $466,902 $182,420 $215,986 $2,877,134

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 $25,000 and a Ideal Target Monthly Income in Retirement™ of $38,000 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