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

Purchased Typical 25% Down Payment Oceanside, California Rental Property 1 Property
Bought in Month 161

We have a Rule that has you buying the Typical 25% Down Payment Oceanside, 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 161 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Oceanside, California Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $1,141,248.15 purchase price that means you need to have $285,312.04 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,412.48) minus any seller concessions ($0).

Description Amount
Down Payment $285,312.04
Rent Ready Costs $0
Closing Costs $11,412.48
Seller Concessions $0
Total Cost To Close: $296,724.52

The monthly rent on this Property is $6,143.27 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 Oceanside, California Rental Property 1 $34,315 -$6,686 $8,338 $7,058 $6,298 $49,324
Totals: $34,315 -$6,686 $8,338 $7,058 $6,298 $49,324

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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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