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

Purchased Typical 20% Down Payment San Jose, California Rental Property 6 Property
Bought in Month 769

We have a Rule that has you buying the Typical 20% Down Payment San Jose, 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 769 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment San Jose, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $6,937,114 purchase price that means you need to have $1,387,422.80 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($69,371.14) minus any seller concessions ($0).

Description Amount
Down Payment $1,387,422.80
Rent Ready Costs $0
Closing Costs $69,371.14
Seller Concessions $0
Total Cost To Close: $1,456,793.94

The monthly rent on this Property is $31,178.54 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 San Jose, California Rental Property 1 $208,627 $257,663 $0 $0 $8,781 $475,071
Typical 20% Down Payment San Jose, California Rental Property 2 $208,627 $262,587 $0 $0 $8,825 $480,038
Typical 20% Down Payment San Jose, California Rental Property 3 $208,627 $1,044 $118,386 $24,770 $29,238 $382,065
Typical 20% Down Payment San Jose, California Rental Property 4 $208,627 -$48,836 $94,249 $29,287 $32,941 $316,267
Typical 20% Down Payment San Jose, California Rental Property 5 $208,627 -$108,041 $72,558 $35,490 $38,110 $246,745
Typical 20% Down Payment San Jose, California Rental Property 6 $208,584 -$143,720 $51,525 $42,903 $41,330 $200,621
Totals: $1,251,718 $220,697 $336,717 $132,450 $159,225 $2,100,807

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 $22,000 and a Ideal Target Monthly Income in Retirement™ of $33,000 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