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

Purchased Typical 20% Down Payment Elk Grove, California Rental Property 9 Property
Bought in Month 742

We have a Rule that has you buying the Typical 20% Down Payment Elk Grove, 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 742 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Elk Grove, California Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $3,773,419.11 purchase price that means you need to have $754,683.82 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($37,734.19) minus any seller concessions ($0).

Description Amount
Down Payment $754,683.82
Rent Ready Costs $0
Closing Costs $37,734.19
Seller Concessions $0
Total Cost To Close: $792,418.01

The monthly rent on this Property is $18,240.89 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 Elk Grove, California Rental Property 1 $113,482 $152,030 $0 $0 $5,249 $270,761
Typical 20% Down Payment Elk Grove, California Rental Property 2 $113,482 $152,513 $0 $0 $5,253 $271,248
Typical 20% Down Payment Elk Grove, California Rental Property 3 $113,482 $151,067 $0 $0 $5,240 $269,789
Typical 20% Down Payment Elk Grove, California Rental Property 4 $113,482 $24,107 $75,641 $11,971 $15,101 $240,301
Typical 20% Down Payment Elk Grove, California Rental Property 5 $113,482 $8,849 $63,965 $13,540 $16,406 $216,242
Typical 20% Down Payment Elk Grove, California Rental Property 6 $113,482 -$17,905 $49,244 $16,408 $18,801 $180,031
Typical 20% Down Payment Elk Grove, California Rental Property 7 $113,482 -$39,275 $43,208 $18,063 $20,130 $155,607
Typical 20% Down Payment Elk Grove, California Rental Property 8 $113,482 -$68,986 $35,333 $20,940 $22,506 $123,276
Typical 20% Down Payment Elk Grove, California Rental Property 9 $113,459 -$70,139 $28,027 $23,337 $22,937 $117,620
Totals: $1,021,313 $292,263 $295,418 $104,259 $131,622 $1,844,875

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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