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

Purchased Typical 20% Down Payment Honolulu, Hawaii Rental Property 1 Property
Bought in Month 184

We have a Rule that has you buying the Typical 20% Down Payment Honolulu, Hawaii 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 184 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Honolulu, Hawaii Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $1,906,907.63 purchase price that means you need to have $381,381.53 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,069.08) minus any seller concessions ($0).

Description Amount
Down Payment $381,381.53
Rent Ready Costs $0
Closing Costs $19,069.08
Seller Concessions $0
Total Cost To Close: $400,450.60

The monthly rent on this Property is $5,438.40 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 Honolulu, Hawaii Rental Property 1 $57,337 -$61,027 $14,163 $11,793 $9,972 $32,238
Totals: $57,337 -$61,027 $14,163 $11,793 $9,972 $32,238

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 $23,000 and a Ideal Target Monthly Income in Retirement™ of $35,000 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