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

Purchased Typical 25% Down Payment Torrance, California Rental Property 10 Property
Bought in Month 902

We have a Rule that has you buying the Typical 25% Down Payment Torrance, 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 902 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Torrance, California Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $9,773,008.06 purchase price that means you need to have $2,443,252.02 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($97,730.08) minus any seller concessions ($0).

Description Amount
Down Payment $2,443,252.02
Rent Ready Costs $0
Closing Costs $97,730.08
Seller Concessions $0
Total Cost To Close: $2,540,982.10

The monthly rent on this Property is $43,477.39 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 Torrance, California Rental Property 1 $293,913 $366,123 $0 $0 $11,597 $671,633
Typical 25% Down Payment Torrance, California Rental Property 2 $293,913 $371,823 $0 $0 $11,648 $677,384
Typical 25% Down Payment Torrance, California Rental Property 3 $293,913 $361,613 $0 $0 $11,557 $667,083
Typical 25% Down Payment Torrance, California Rental Property 4 $293,913 $94,171 $192,827 $29,660 $34,064 $644,635
Typical 25% Down Payment Torrance, California Rental Property 5 $293,913 $36,914 $158,158 $34,639 $37,733 $561,357
Typical 25% Down Payment Torrance, California Rental Property 6 $293,913 -$2,335 $132,611 $39,762 $41,683 $505,634
Typical 25% Down Payment Torrance, California Rental Property 7 $293,913 -$49,548 $114,383 $44,643 $45,358 $448,748
Typical 25% Down Payment Torrance, California Rental Property 8 $293,913 -$88,621 $102,135 $48,782 $48,483 $404,693
Typical 25% Down Payment Torrance, California Rental Property 9 $293,913 -$145,258 $90,342 $53,701 $52,107 $344,805
Typical 25% Down Payment Torrance, California Rental Property 10 $293,854 -$161,334 $71,404 $60,441 $53,393 $317,758
Totals: $2,939,074 $783,547 $861,860 $311,629 $347,623 $5,243,732

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