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

Purchased Typical 25% Down Payment Oakland, California Rental Property 6 Property
Bought in Month 514

We have a Rule that has you buying the Typical 25% Down Payment Oakland, California Rental Property 6 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 514 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Oakland, California Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $2,560,248.45 purchase price that means you need to have $640,062.11 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($25,602.48) minus any seller concessions ($0).

Description Amount
Down Payment $640,062.11
Rent Ready Costs $0
Closing Costs $25,602.48
Seller Concessions $0
Total Cost To Close: $665,664.60

The monthly rent on this Property is $14,151.15 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 Oakland, California Rental Property 1 $76,997 $122,823 $0 $0 $3,615 $203,436
Typical 25% Down Payment Oakland, California Rental Property 2 $76,997 $40,245 $43,163 $8,788 $10,255 $179,447
Typical 25% Down Payment Oakland, California Rental Property 3 $76,997 $21,298 $33,035 $10,835 $11,804 $153,969
Typical 25% Down Payment Oakland, California Rental Property 4 $76,997 $726 $27,181 $12,623 $13,121 $130,648
Typical 25% Down Payment Oakland, California Rental Property 5 $76,997 -$14,123 $23,152 $14,313 $14,406 $114,745
Typical 25% Down Payment Oakland, California Rental Property 6 $76,981 -$14,358 $18,706 $15,834 $14,590 $111,752
Totals: $461,966 $156,611 $145,235 $62,394 $67,790 $893,997

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 $15,000 and a Ideal Target Monthly Income in Retirement™ of $23,000 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