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

Purchased Typical 25% Down Payment Fontana, California Rental Property 10 Property
Bought in Month 596

We have a Rule that has you buying the Typical 25% Down Payment Fontana, 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 596 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Fontana, California Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $2,339,873.45 purchase price that means you need to have $584,968.36 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($23,398.73) minus any seller concessions ($0).

Description Amount
Down Payment $584,968.36
Rent Ready Costs $0
Closing Costs $23,398.73
Seller Concessions $0
Total Cost To Close: $608,367.10

The monthly rent on this Property is $12,730.92 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 Fontana, California Rental Property 1 $70,369 $105,945 $0 $0 $3,527 $179,841
Typical 25% Down Payment Fontana, California Rental Property 2 $70,369 $107,282 $0 $0 $3,539 $181,190
Typical 25% Down Payment Fontana, California Rental Property 3 $70,369 $38,240 $44,178 $7,350 $9,093 $169,229
Typical 25% Down Payment Fontana, California Rental Property 4 $70,369 $23,856 $36,008 $8,627 $10,035 $148,895
Typical 25% Down Payment Fontana, California Rental Property 5 $70,369 $14,059 $30,574 $9,806 $10,937 $135,745
Typical 25% Down Payment Fontana, California Rental Property 6 $70,369 $2,211 $26,538 $10,955 $11,797 $121,869
Typical 25% Down Payment Fontana, California Rental Property 7 $70,369 -$3,714 $24,148 $11,795 $12,449 $115,047
Typical 25% Down Payment Fontana, California Rental Property 8 $70,369 -$14,331 $22,112 $12,637 $13,061 $103,848
Typical 25% Down Payment Fontana, California Rental Property 9 $70,369 -$25,410 $19,868 $13,741 $13,889 $92,458
Typical 25% Down Payment Fontana, California Rental Property 10 $70,355 -$18,083 $17,096 $14,471 $13,568 $97,407
Totals: $703,679 $230,053 $220,520 $89,383 $101,896 $1,345,530

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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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