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

Purchased Typical 20% Down Payment Roseville, California Rental Property 1 Property
Bought in Month 121

We have a Rule that has you buying the Typical 20% Down Payment Roseville, 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 121 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Roseville, California Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $824,266.92 purchase price that means you need to have $164,853.38 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,242.67) minus any seller concessions ($0).

Description Amount
Down Payment $164,853.38
Rent Ready Costs $0
Closing Costs $8,242.67
Seller Concessions $0
Total Cost To Close: $173,096.05

The monthly rent on this Property is $4,021.67 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 Roseville, California Rental Property 1 $24,784 -$14,368 $6,122 $5,098 $4,997 $26,633
Totals: $24,784 -$14,368 $6,122 $5,098 $4,997 $26,633

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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