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

Purchased Typical 25% Down Payment Newport Beach, California Rental Property 1 Property
Bought in Month 297

We have a Rule that has you buying the Typical 25% Down Payment Newport Beach, California 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 297 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Newport Beach, California Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $4,866,200.31 purchase price that means you need to have $1,216,550.08 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($48,662) minus any seller concessions ($0).

Description Amount
Down Payment $1,216,550.08
Rent Ready Costs $0
Closing Costs $48,662
Seller Concessions $0
Total Cost To Close: $1,265,212.08

The monthly rent on this Property is $24,353.11 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 Newport Beach, California Rental Property 1 $146,316 -$36,815 $35,554 $30,095 $26,020 $201,170
Totals: $146,316 -$36,815 $35,554 $30,095 $26,020 $201,170

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 $47,000 and a Ideal Target Monthly Income in Retirement™ of $71,000 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