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

Purchased Typical 25% Down Payment Rancho Cucamonga, California Rental Property 7 Property
Bought in Month 674

We have a Rule that has you buying the Typical 25% Down Payment Rancho Cucamonga, California Rental Property 7 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 674 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Rancho Cucamonga, California Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $3,736,225.89 purchase price that means you need to have $934,056.47 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($37,362.26) minus any seller concessions ($0).

Description Amount
Down Payment $934,056.47
Rent Ready Costs $0
Closing Costs $37,362.26
Seller Concessions $0
Total Cost To Close: $971,418.73

The monthly rent on this Property is $17,218.43 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 Rancho Cucamonga, California Rental Property 1 $112,363 $144,602 $0 $0 $4,744 $261,710
Typical 25% Down Payment Rancho Cucamonga, California Rental Property 2 $112,363 $141,465 $0 $0 $4,717 $258,545
Typical 25% Down Payment Rancho Cucamonga, California Rental Property 3 $112,363 $21,004 $62,790 $12,857 $14,433 $223,447
Typical 25% Down Payment Rancho Cucamonga, California Rental Property 4 $112,363 -$6,733 $47,906 $15,890 $16,731 $186,157
Typical 25% Down Payment Rancho Cucamonga, California Rental Property 5 $112,363 -$25,325 $40,294 $18,196 $18,500 $164,028
Typical 25% Down Payment Rancho Cucamonga, California Rental Property 6 $112,363 -$52,345 $34,429 $20,581 $20,261 $135,289
Typical 25% Down Payment Rancho Cucamonga, California Rental Property 7 $112,341 -$58,458 $27,298 $23,107 $20,710 $124,998
Totals: $786,520 $164,211 $212,717 $90,630 $100,097 $1,354,174

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