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

Purchased Typical 25% Down Payment San Mateo, California Rental Property 9 Property
Bought in Month 754

We have a Rule that has you buying the Typical 25% Down Payment San Mateo, 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 754 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment San Mateo, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $8,569,450.39 purchase price that means you need to have $2,142,362.60 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($85,694.50) minus any seller concessions ($0).

Description Amount
Down Payment $2,142,362.60
Rent Ready Costs $0
Closing Costs $85,694.50
Seller Concessions $0
Total Cost To Close: $2,228,057.10

The monthly rent on this Property is $43,668.94 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 Mateo, California Rental Property 1 $257,718 $388,444 $0 $0 $10,402 $656,563
Typical 25% Down Payment San Mateo, California Rental Property 2 $257,718 $388,444 $0 $0 $10,402 $656,563
Typical 25% Down Payment San Mateo, California Rental Property 3 $257,718 $117,606 $152,407 $28,210 $31,663 $587,602
Typical 25% Down Payment San Mateo, California Rental Property 4 $257,718 $67,364 $119,996 $34,017 $36,089 $515,183
Typical 25% Down Payment San Mateo, California Rental Property 5 $257,718 $26,291 $104,155 $38,005 $39,069 $465,238
Typical 25% Down Payment San Mateo, California Rental Property 6 $257,718 -$6,267 $91,840 $41,940 $42,081 $427,312
Typical 25% Down Payment San Mateo, California Rental Property 7 $257,718 -$42,974 $82,006 $45,829 $45,018 $387,596
Typical 25% Down Payment San Mateo, California Rental Property 8 $257,718 -$83,025 $74,386 $49,466 $47,713 $346,257
Typical 25% Down Payment San Mateo, California Rental Property 9 $257,665 -$70,611 $62,611 $52,998 $47,127 $349,790
Totals: $2,319,406 $785,271 $687,400 $290,464 $309,565 $4,392,105

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 $27,000 and a Ideal Target Monthly Income in Retirement™ of $41,000 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