The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased 
Typical 20% Down Payment Huntington Beach, California Rental Property 1 Property
Bought in 
Month 187
We have a 
Rule that has you buying the Typical 20% Down Payment Huntington Beach, California Rental Property 1 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 187 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Huntington Beach, California Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $1,873,172.07 purchase price that means you need to have $374,634.41 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($18,731.72) minus any seller concessions ($0).
| Description | Amount |
|---|---|
| Down Payment | $374,634.41 |
| Rent Ready Costs | $0 |
| Closing Costs | $18,731.72 |
| Seller Concessions | $0 |
| Total Cost To Close: | $393,366.13 |
The monthly rent on this Property is $11,455.53 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 Huntington Beach, California Rental Property 1 |
$56,322 | -$5,031 | $13,913 | $11,585 | $11,203 | $87,992 |
| Totals: | $56,322 | -$5,031 | $13,913 | $11,585 | $11,203 | $87,992 |
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 $24,000 and a Ideal Target Monthly Income in Retirement™ of $36,000 at the time of achieving your 
Goal
Scenario into my Real Estate Financial Planner™ Software Account
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports