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

Purchased Typical 25% Down Payment Orange, California Rental Property 9 Property
Bought in Month 695

We have a Rule that has you buying the Typical 25% Down Payment Orange, 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 695 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Orange, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $5,141,160.82 purchase price that means you need to have $1,285,290.21 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($51,411.61) minus any seller concessions ($0).

Description Amount
Down Payment $1,285,290.21
Rent Ready Costs $0
Closing Costs $51,411.61
Seller Concessions $0
Total Cost To Close: $1,336,701.81

The monthly rent on this Property is $26,110.87 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 Orange, California Rental Property 1 $154,615 $225,883 $0 $0 $6,246 $386,744
Typical 25% Down Payment Orange, California Rental Property 2 $154,615 $232,015 $0 $0 $6,300 $392,931
Typical 25% Down Payment Orange, California Rental Property 3 $154,615 $68,955 $92,012 $16,841 $18,980 $351,404
Typical 25% Down Payment Orange, California Rental Property 4 $154,615 $38,321 $73,132 $20,159 $21,492 $307,718
Typical 25% Down Payment Orange, California Rental Property 5 $154,615 $14,901 $62,291 $22,857 $23,547 $278,211
Typical 25% Down Payment Orange, California Rental Property 6 $154,615 -$4,788 $55,098 $25,162 $25,306 $255,393
Typical 25% Down Payment Orange, California Rental Property 7 $154,615 -$26,862 $49,354 $27,427 $27,010 $231,545
Typical 25% Down Payment Orange, California Rental Property 8 $154,615 -$50,835 $44,627 $29,676 $28,685 $206,768
Typical 25% Down Payment Orange, California Rental Property 9 $154,584 -$43,346 $37,563 $31,796 $28,329 $208,925
Totals: $1,391,506 $454,243 $414,076 $173,917 $185,895 $2,619,637

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 $19,000 and a Ideal Target Monthly Income in Retirement™ of $29,000 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