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

Purchased Typical 25% Down Payment Fremont, California Rental Property 9 Property
Bought in Month 940

We have a Rule that has you buying the Typical 25% Down Payment Fremont, 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 940 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Fremont, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $11,216,054.63 purchase price that means you need to have $2,804,013.66 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($112,160.55) minus any seller concessions ($0).

Description Amount
Down Payment $2,804,013.66
Rent Ready Costs $0
Closing Costs $112,160.55
Seller Concessions $0
Total Cost To Close: $2,916,174.20

The monthly rent on this Property is $47,213.06 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 Fremont, California Rental Property 1 $337,311 $396,876 $0 $0 $13,203 $747,391
Typical 25% Down Payment Fremont, California Rental Property 2 $337,311 $389,457 $0 $0 $13,137 $739,906
Typical 25% Down Payment Fremont, California Rental Property 3 $337,311 $388,231 $0 $0 $13,126 $738,669
Typical 25% Down Payment Fremont, California Rental Property 4 $337,311 $67,883 $217,845 $34,461 $39,191 $696,692
Typical 25% Down Payment Fremont, California Rental Property 5 $337,311 $5,325 $172,600 $41,352 $44,417 $601,005
Typical 25% Down Payment Fremont, California Rental Property 6 $337,311 -$70,979 $140,238 $48,652 $49,863 $505,085
Typical 25% Down Payment Fremont, California Rental Property 7 $337,311 -$113,642 $122,494 $54,088 $54,044 $454,296
Typical 25% Down Payment Fremont, California Rental Property 8 $337,311 -$193,067 $104,336 $61,328 $59,413 $369,321
Typical 25% Down Payment Fremont, California Rental Property 9 $337,243 -$212,378 $81,948 $69,366 $61,175 $337,353
Totals: $3,035,735 $657,706 $839,460 $309,246 $347,569 $5,189,717

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