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

Purchased Typical 20% Down Payment Fullerton, California Rental Property 10 Property
Bought in Month 927

We have a Rule that has you buying the Typical 20% Down Payment Fullerton, 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 927 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $8,795,835.89 purchase price that means you need to have $1,759,167.18 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($87,958.36) minus any seller concessions ($0).

Description Amount
Down Payment $1,759,167.18
Rent Ready Costs $0
Closing Costs $87,958.36
Seller Concessions $0
Total Cost To Close: $1,847,125.54

The monthly rent on this Property is $39,046.20 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 $264,526 $338,668 $0 $0 $10,174 $613,368
Typical 20% Down Payment Fullerton, California Rental Property 2 $264,526 $337,637 $0 $0 $10,165 $612,328
Typical 20% Down Payment Fullerton, California Rental Property 3 $264,526 $333,536 $0 $0 $10,129 $608,191
Typical 20% Down Payment Fullerton, California Rental Property 4 $264,526 $329,476 $0 $0 $10,093 $604,094
Typical 20% Down Payment Fullerton, California Rental Property 5 $264,526 $44,517 $179,902 $27,495 $32,800 $549,240
Typical 20% Down Payment Fullerton, California Rental Property 6 $264,526 $1,082 $142,743 $32,589 $37,090 $478,029
Typical 20% Down Payment Fullerton, California Rental Property 7 $264,526 -$52,660 $117,515 $37,594 $41,206 $408,180
Typical 20% Down Payment Fullerton, California Rental Property 8 $264,526 -$127,189 $94,501 $44,122 $46,536 $322,495
Typical 20% Down Payment Fullerton, California Rental Property 9 $264,526 -$169,441 $83,755 $48,213 $49,916 $276,969
Typical 20% Down Payment Fullerton, California Rental Property 10 $264,472 -$185,673 $65,330 $54,398 $51,305 $249,832
Totals: $2,645,205 $849,952 $683,745 $244,410 $299,414 $4,722,726

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