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

Purchased Typical 25% Down Payment Pasadena, California Rental Property 4 Property
Bought in Month 569

We have a Rule that has you buying the Typical 25% Down Payment Pasadena, California Rental Property 4 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 569 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Pasadena, California Rental Property 4 Property, we're assuming you're getting a 25% down payment loan. With a $4,724,577.11 purchase price that means you need to have $1,181,144.28 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($47,245.77) minus any seller concessions ($0).

Description Amount
Down Payment $1,181,144.28
Rent Ready Costs $0
Closing Costs $47,245.77
Seller Concessions $0
Total Cost To Close: $1,228,390.05

The monthly rent on this Property is $23,398.10 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 Pasadena, California Rental Property 1 $142,087 $203,854 $0 $0 $5,643 $351,584
Typical 25% Down Payment Pasadena, California Rental Property 2 $142,087 $33,108 $67,417 $18,480 $19,630 $280,721
Typical 25% Down Payment Pasadena, California Rental Property 3 $142,087 -$20,052 $47,997 $24,112 $23,883 $218,026
Typical 25% Down Payment Pasadena, California Rental Property 4 $142,058 -$49,193 $34,519 $29,219 $25,887 $182,490
Totals: $568,319 $167,716 $149,933 $71,810 $75,043 $1,032,822

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 $24,000 and a Ideal Target Monthly Income in Retirement™ of $36,000 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