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

Purchased Typical 20% Down Payment Vallejo, California Rental Property 9 Property
Bought in Month 570

We have a Rule that has you buying the Typical 20% Down Payment Vallejo, California Rental Property 9 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 570 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 9 Property, we're assuming you're getting a 20% down payment loan. With a $2,186,394.03 purchase price that means you need to have $437,278.81 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($21,863.94) minus any seller concessions ($0).

Description Amount
Down Payment $437,278.81
Rent Ready Costs $0
Closing Costs $21,863.94
Seller Concessions $0
Total Cost To Close: $459,142.75

The monthly rent on this Property is $11,941.14 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 $65,754 $106,044 $0 $0 $2,914 $174,712
Typical 20% Down Payment Vallejo, California Rental Property 2 $65,754 $104,163 $0 $0 $2,898 $172,815
Typical 20% Down Payment Vallejo, California Rental Property 3 $65,754 $33,134 $44,869 $6,818 $8,525 $159,099
Typical 20% Down Payment Vallejo, California Rental Property 4 $65,754 $22,357 $36,203 $7,982 $9,498 $141,793
Typical 20% Down Payment Vallejo, California Rental Property 5 $65,754 $8,920 $30,005 $9,162 $10,462 $124,303
Typical 20% Down Payment Vallejo, California Rental Property 6 $65,754 -$2,574 $24,868 $10,518 $11,604 $110,169
Typical 20% Down Payment Vallejo, California Rental Property 7 $65,754 -$12,878 $22,792 $11,213 $12,151 $99,032
Typical 20% Down Payment Vallejo, California Rental Property 8 $65,754 -$23,616 $20,200 $12,253 $13,010 $87,601
Typical 20% Down Payment Vallejo, California Rental Property 9 $65,740 -$23,988 $16,239 $13,522 $13,150 $84,663
Totals: $591,769 $211,564 $195,176 $71,467 $84,211 $1,154,187

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