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

Purchased Typical 25% Down Payment Fremont, California Rental Property 9 Property
Bought in Month 947

We have a Rule that has you buying the Typical 25% Down Payment Fremont, 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 947 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Fremont, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $11,411,125.90 purchase price that means you need to have $2,852,781.48 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($114,111.26) minus any seller concessions ($0).

Description Amount
Down Payment $2,852,781.48
Rent Ready Costs $0
Closing Costs $114,111.26
Seller Concessions $0
Total Cost To Close: $2,966,892.73

The monthly rent on this Property is $48,034.20 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 Fremont, California Rental Property 1 $343,178 $392,474 $0 $0 $13,332 $748,984
Typical 25% Down Payment Fremont, California Rental Property 2 $343,178 $398,710 $0 $0 $13,387 $755,275
Typical 25% Down Payment Fremont, California Rental Property 3 $343,178 $392,474 $0 $0 $13,332 $748,984
Typical 25% Down Payment Fremont, California Rental Property 4 $343,178 $67,405 $220,243 $35,234 $40,003 $706,063
Typical 25% Down Payment Fremont, California Rental Property 5 $343,178 $3,713 $173,952 $42,383 $45,435 $608,662
Typical 25% Down Payment Fremont, California Rental Property 6 $343,178 -$74,366 $140,893 $49,988 $51,122 $510,814
Typical 25% Down Payment Fremont, California Rental Property 7 $343,178 -$118,245 $123,066 $55,573 $55,418 $458,990
Typical 25% Down Payment Fremont, California Rental Property 8 $343,178 -$199,357 $105,485 $62,702 $60,678 $372,686
Typical 25% Down Payment Fremont, California Rental Property 9 $343,109 -$218,128 $83,373 $70,572 $62,180 $341,106
Totals: $3,088,533 $644,680 $847,013 $316,452 $354,885 $5,251,563

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 $23,000 and a Ideal Target Monthly Income in Retirement™ of $35,000 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