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

Purchased Typical 20% Down Payment Fullerton, California Rental Property 6 Property
Bought in Month 719

We have a Rule that has you buying the Typical 20% Down Payment Fullerton, California 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 719 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Fullerton, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $5,269,449.21 purchase price that means you need to have $1,053,889.84 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($52,694.49) minus any seller concessions ($0).

Description Amount
Down Payment $1,053,889.84
Rent Ready Costs $0
Closing Costs $52,694.49
Seller Concessions $0
Total Cost To Close: $1,106,584.33

The monthly rent on this Property is $23,391.97 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 Fullerton, California Rental Property 1 $158,473 $202,901 $0 $0 $6,096 $367,469
Typical 20% Down Payment Fullerton, California Rental Property 2 $158,473 $202,283 $0 $0 $6,090 $366,846
Typical 20% Down Payment Fullerton, California Rental Property 3 $158,473 $4,074 $89,026 $18,955 $21,728 $292,257
Typical 20% Down Payment Fullerton, California Rental Property 4 $158,473 -$34,053 $70,875 $22,411 $24,562 $242,268
Typical 20% Down Payment Fullerton, California Rental Property 5 $158,473 -$87,161 $53,657 $27,495 $28,757 $181,221
Typical 20% Down Payment Fullerton, California Rental Property 6 $158,441 -$106,491 $39,138 $32,589 $30,792 $154,470
Totals: $950,808 $181,552 $252,696 $101,450 $118,026 $1,604,532

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 $18,000 and a Ideal Target Monthly Income in Retirement™ of $27,000 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