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

Purchased Typical 20% Down Payment Moreno Valley, California Rental Property 6 Property
Bought in Month 459

We have a Rule that has you buying the Typical 20% Down Payment Moreno Valley, 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 459 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Moreno Valley, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,484,541.46 purchase price that means you need to have $296,908.29 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,845.41) minus any seller concessions ($0).

Description Amount
Down Payment $296,908.29
Rent Ready Costs $0
Closing Costs $14,845.41
Seller Concessions $0
Total Cost To Close: $311,753.71

The monthly rent on this Property is $8,111.17 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 Moreno Valley, California Rental Property 1 $44,646 $68,993 $0 $0 $2,053 $115,692
Typical 20% Down Payment Moreno Valley, California Rental Property 2 $44,646 $19,862 $28,681 $4,839 $6,058 $104,087
Typical 20% Down Payment Moreno Valley, California Rental Property 3 $44,646 $8,314 $21,713 $5,937 $6,963 $87,573
Typical 20% Down Payment Moreno Valley, California Rental Property 4 $44,646 -$3,707 $17,286 $7,019 $7,850 $73,095
Typical 20% Down Payment Moreno Valley, California Rental Property 5 $44,646 -$15,253 $14,136 $8,137 $8,774 $60,440
Typical 20% Down Payment Moreno Valley, California Rental Property 6 $44,637 -$17,958 $11,026 $9,181 $9,009 $55,895
Totals: $267,867 $60,252 $92,843 $35,114 $40,706 $496,782

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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