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

Purchased Typical 20% Down Payment Vallejo, California Rental Property 6 Property
Bought in Month 468

We have a Rule that has you buying the Typical 20% Down Payment Vallejo, 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 468 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Vallejo, California Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,700,638.56 purchase price that means you need to have $340,127.71 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($17,006.39) minus any seller concessions ($0).

Description Amount
Down Payment $340,127.71
Rent Ready Costs $0
Closing Costs $17,006.39
Seller Concessions $0
Total Cost To Close: $357,134.10

The monthly rent on this Property is $9,288.15 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 Vallejo, California Rental Property 1 $51,145 $82,481 $0 $0 $2,267 $135,893
Typical 20% Down Payment Vallejo, California Rental Property 2 $51,145 $23,487 $32,636 $5,571 $6,856 $119,695
Typical 20% Down Payment Vallejo, California Rental Property 3 $51,145 $10,127 $24,791 $6,818 $7,882 $100,763
Typical 20% Down Payment Vallejo, California Rental Property 4 $51,145 -$927 $20,003 $7,982 $8,853 $87,055
Typical 20% Down Payment Vallejo, California Rental Property 5 $51,145 -$14,088 $16,578 $9,162 $9,819 $72,617
Typical 20% Down Payment Vallejo, California Rental Property 6 $51,135 -$17,155 $12,631 $10,518 $10,238 $67,366
Totals: $306,859 $83,925 $106,639 $40,050 $45,915 $583,390

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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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