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

Purchased Typical 20% Down Payment Sunnyvale, California Rental Property 7 Property
Bought in Month 1198

We have a Rule that has you buying the Typical 20% Down Payment Sunnyvale, California Rental Property 7 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 1198 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Sunnyvale, California Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $31,197,335.68 purchase price that means you need to have $6,239,467.14 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($311,973.36) minus any seller concessions ($0).

Description Amount
Down Payment $6,239,467.14
Rent Ready Costs $0
Closing Costs $311,973.36
Seller Concessions $0
Total Cost To Close: $6,551,440.49

The monthly rent on this Property is $110,130.40 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 Sunnyvale, California Rental Property 1 $231,964 $221,350 $0 $0 $7,804 $461,118
Typical 20% Down Payment Sunnyvale, California Rental Property 2 $231,964 $227,062 $0 $0 $7,855 $466,880
Typical 20% Down Payment Sunnyvale, California Rental Property 3 $231,964 $227,784 $0 $0 $7,862 $467,609
Typical 20% Down Payment Sunnyvale, California Rental Property 4 $231,964 -$29,634 $154,850 $24,440 $28,009 $409,628
Typical 20% Down Payment Sunnyvale, California Rental Property 5 $231,964 -$106,761 $107,084 $32,047 $34,306 $298,638
Typical 20% Down Payment Sunnyvale, California Rental Property 6 $231,964 -$193,781 $78,659 $40,198 $41,015 $198,053
Typical 20% Down Payment Sunnyvale, California Rental Property 7 $231,774 -$109,648 $41,035 $48,235 $34,410 $245,806
Totals: $1,623,555 $236,370 $381,627 $144,919 $161,261 $2,547,732

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 $33,000 and a Ideal Target Monthly Income in Retirement™ of $50,000 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