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

Purchased Typical 20% Down Payment Orange, California Rental Property 8 Property
Bought in Month 683

We have a Rule that has you buying the Typical 20% Down Payment Orange, California Rental Property 8 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 683 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Orange, California Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $4,991,418.27 purchase price that means you need to have $998,283.65 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($49,914.18) minus any seller concessions ($0).

Description Amount
Down Payment $998,283.65
Rent Ready Costs $0
Closing Costs $49,914.18
Seller Concessions $0
Total Cost To Close: $1,048,197.84

The monthly rent on this Property is $25,350.36 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 Orange, California Rental Property 1 $150,112 $220,615 $0 $0 $6,076 $376,803
Typical 20% Down Payment Orange, California Rental Property 2 $150,112 $225,257 $0 $0 $6,117 $381,486
Typical 20% Down Payment Orange, California Rental Property 3 $150,112 $53,642 $94,196 $16,553 $19,787 $334,290
Typical 20% Down Payment Orange, California Rental Property 4 $150,112 $13,456 $72,518 $20,059 $22,648 $278,793
Typical 20% Down Payment Orange, California Rental Property 5 $150,112 -$4,947 $62,570 $22,356 $24,593 $254,684
Typical 20% Down Payment Orange, California Rental Property 6 $150,112 -$41,830 $52,912 $25,286 $26,955 $213,434
Typical 20% Down Payment Orange, California Rental Property 7 $150,112 -$74,605 $45,046 $28,459 $29,577 $178,589
Typical 20% Down Payment Orange, California Rental Property 8 $150,081 -$67,227 $37,073 $30,869 $29,516 $180,313
Totals: $1,200,864 $324,362 $364,316 $143,583 $165,267 $2,198,392

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 $19,000 and a Ideal Target Monthly Income in Retirement™ of $29,000 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