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

Purchased Typical 25% Down Payment Chula Vista, California Rental Property 7 Property
Bought in Month 692

We have a Rule that has you buying the Typical 25% Down Payment Chula Vista, 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 692 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Chula Vista, California Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $4,229,371.49 purchase price that means you need to have $1,057,342.87 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($42,293.71) minus any seller concessions ($0).

Description Amount
Down Payment $1,057,342.87
Rent Ready Costs $0
Closing Costs $42,293.71
Seller Concessions $0
Total Cost To Close: $1,099,636.59

The monthly rent on this Property is $20,158.93 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 Chula Vista, California Rental Property 1 $127,194 $162,659 $0 $0 $6,040 $295,894
Typical 25% Down Payment Chula Vista, California Rental Property 2 $127,194 $164,249 $0 $0 $6,054 $297,498
Typical 25% Down Payment Chula Vista, California Rental Property 3 $127,194 $27,946 $71,078 $14,554 $17,053 $257,826
Typical 25% Down Payment Chula Vista, California Rental Property 4 $127,194 -$3,749 $54,743 $17,855 $19,542 $215,585
Typical 25% Down Payment Chula Vista, California Rental Property 5 $127,194 -$30,901 $46,190 $20,395 $21,432 $184,310
Typical 25% Down Payment Chula Vista, California Rental Property 6 $127,194 -$55,079 $39,467 $23,069 $23,459 $158,110
Typical 25% Down Payment Chula Vista, California Rental Property 7 $127,168 -$62,345 $30,901 $26,157 $24,182 $146,063
Totals: $890,333 $202,780 $242,380 $102,030 $117,763 $1,555,285

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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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