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

Purchased Typical 20% Down Payment Carlsbad, California Rental Property 10 Property
Bought in Month 877

We have a Rule that has you buying the Typical 20% Down Payment Carlsbad, 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 877 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $10,422,696.48 purchase price that means you need to have $2,084,539.30 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($104,226.96) minus any seller concessions ($0).

Description Amount
Down Payment $2,084,539.30
Rent Ready Costs $0
Closing Costs $104,226.96
Seller Concessions $0
Total Cost To Close: $2,188,766.26

The monthly rent on this Property is $50,873.86 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 $313,452 $437,420 $0 $0 $13,325 $764,196
Typical 20% Down Payment Carlsbad, California Rental Property 2 $313,452 $434,749 $0 $0 $13,301 $761,501
Typical 20% Down Payment Carlsbad, California Rental Property 3 $313,452 $441,452 $0 $0 $13,360 $768,264
Typical 20% Down Payment Carlsbad, California Rental Property 4 $313,452 $111,283 $224,926 $31,322 $39,178 $720,161
Typical 20% Down Payment Carlsbad, California Rental Property 5 $313,452 $72,877 $188,303 $35,689 $42,846 $653,168
Typical 20% Down Payment Carlsbad, California Rental Property 6 $313,452 -$1,520 $153,471 $41,476 $47,497 $554,375
Typical 20% Down Payment Carlsbad, California Rental Property 7 $313,452 -$54,522 $128,052 $47,377 $52,442 $486,801
Typical 20% Down Payment Carlsbad, California Rental Property 8 $313,452 -$115,787 $111,231 $52,540 $56,638 $418,075
Typical 20% Down Payment Carlsbad, California Rental Property 9 $313,452 -$183,888 $94,695 $59,135 $62,086 $345,480
Typical 20% Down Payment Carlsbad, California Rental Property 10 $313,389 -$168,999 $77,414 $64,459 $62,196 $348,459
Totals: $3,134,457 $973,063 $978,092 $331,998 $402,871 $5,820,481

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