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

Purchased Typical 25% Down Payment San Jose, California Rental Property 10 Property
Bought in Month 906

We have a Rule that has you buying the Typical 25% Down Payment San Jose, California Rental Property 10 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 906 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment San Jose, California Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $9,721,586.54 purchase price that means you need to have $2,430,396.64 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($97,215.87) minus any seller concessions ($0).

Description Amount
Down Payment $2,430,396.64
Rent Ready Costs $0
Closing Costs $97,215.87
Seller Concessions $0
Total Cost To Close: $2,527,612.50

The monthly rent on this Property is $43,693.22 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 San Jose, California Rental Property 1 $292,367 $358,832 $0 $0 $12,286 $663,485
Typical 25% Down Payment San Jose, California Rental Property 2 $292,367 $368,010 $0 $0 $12,368 $672,744
Typical 25% Down Payment San Jose, California Rental Property 3 $292,367 $359,969 $0 $0 $12,296 $664,632
Typical 25% Down Payment San Jose, California Rental Property 4 $292,367 $79,455 $193,022 $29,359 $34,435 $628,638
Typical 25% Down Payment San Jose, California Rental Property 5 $292,367 $37,025 $157,325 $34,457 $38,335 $559,508
Typical 25% Down Payment San Jose, California Rental Property 6 $292,367 -$15,206 $131,085 $39,748 $42,310 $490,305
Typical 25% Down Payment San Jose, California Rental Property 7 $292,367 -$62,392 $113,068 $44,627 $45,984 $433,654
Typical 25% Down Payment San Jose, California Rental Property 8 $292,367 -$101,449 $100,643 $48,886 $49,210 $389,657
Typical 25% Down Payment San Jose, California Rental Property 9 $292,367 -$158,802 $87,633 $54,482 $53,395 $329,075
Typical 25% Down Payment San Jose, California Rental Property 10 $292,308 -$160,895 $71,029 $60,123 $53,966 $316,530
Totals: $2,923,610 $704,545 $853,806 $311,682 $354,586 $5,148,229

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 $22,000 and a Ideal Target Monthly Income in Retirement™ of $33,000 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