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

Purchased Typical 20% Down Payment Concord, California Rental Property 9 Property
Bought in Month 768

We have a Rule that has you buying the Typical 20% Down Payment Concord, 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 768 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Concord, California Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $4,587,545.34 purchase price that means you need to have $917,509.07 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($45,875.45) minus any seller concessions ($0).

Description Amount
Down Payment $917,509.07
Rent Ready Costs $0
Closing Costs $45,875.45
Seller Concessions $0
Total Cost To Close: $963,384.52

The monthly rent on this Property is $21,530.97 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 Concord, California Rental Property 1 $137,966 $186,094 $0 $0 $5,562 $329,622
Typical 20% Down Payment Concord, California Rental Property 2 $137,966 $187,230 $0 $0 $5,573 $330,768
Typical 20% Down Payment Concord, California Rental Property 3 $137,966 $187,230 $0 $0 $5,573 $330,768
Typical 20% Down Payment Concord, California Rental Property 4 $137,966 $38,768 $93,515 $14,376 $17,449 $302,074
Typical 20% Down Payment Concord, California Rental Property 5 $137,966 $13,684 $79,081 $16,260 $18,956 $265,946
Typical 20% Down Payment Concord, California Rental Property 6 $137,966 -$18,528 $60,881 $19,704 $21,832 $221,855
Typical 20% Down Payment Concord, California Rental Property 7 $137,966 -$44,067 $52,884 $21,852 $23,576 $192,211
Typical 20% Down Payment Concord, California Rental Property 8 $137,966 -$80,010 $43,246 $25,332 $26,452 $152,986
Typical 20% Down Payment Concord, California Rental Property 9 $137,938 -$81,534 $34,074 $28,372 $27,074 $145,923
Totals: $1,241,664 $388,866 $363,680 $125,896 $152,046 $2,272,152

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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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