The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Fontana, California Rental Property 10 Property
Bought in Month 597

We have a Rule that has you buying the Typical 25% Down Payment Fontana, California Rental Property 10 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 597 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Fontana, California Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $2,345,644.21 purchase price that means you need to have $586,411.05 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($23,456.44) minus any seller concessions ($0).

Description Amount
Down Payment $586,411.05
Rent Ready Costs $0
Closing Costs $23,456.44
Seller Concessions $0
Total Cost To Close: $609,867.49

The monthly rent on this Property is $12,762.32 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Fontana, California Rental Property 1 $70,543 $105,212 $0 $0 $3,527 $179,282
Typical 25% Down Payment Fontana, California Rental Property 2 $70,543 $106,877 $0 $0 $3,542 $180,962
Typical 25% Down Payment Fontana, California Rental Property 3 $70,543 $37,828 $44,147 $7,387 $9,126 $169,030
Typical 25% Down Payment Fontana, California Rental Property 4 $70,543 $23,514 $35,870 $8,691 $10,093 $148,710
Typical 25% Down Payment Fontana, California Rental Property 5 $70,543 $13,744 $30,361 $9,903 $11,023 $135,573
Typical 25% Down Payment Fontana, California Rental Property 6 $70,543 $1,631 $26,520 $11,009 $11,843 $121,546
Typical 25% Down Payment Fontana, California Rental Property 7 $70,543 -$4,272 $24,055 $11,883 $12,524 $114,733
Typical 25% Down Payment Fontana, California Rental Property 8 $70,543 -$14,955 $22,027 $12,731 $13,141 $103,487
Typical 25% Down Payment Fontana, California Rental Property 9 $70,543 -$26,112 $19,793 $13,843 $13,975 $92,041
Typical 25% Down Payment Fontana, California Rental Property 10 $70,529 -$18,845 $17,138 $14,507 $13,600 $96,928
Totals: $705,414 $224,622 $219,911 $89,953 $102,392 $1,342,293

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