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

Purchased Typical 25% Down Payment Fullerton, California Rental Property 10 Property
Bought in Month 853

We have a Rule that has you buying the Typical 25% Down Payment Fullerton, 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 853 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Fullerton, California Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $7,330,173.13 purchase price that means you need to have $1,832,543.28 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($73,301.73) minus any seller concessions ($0).

Description Amount
Down Payment $1,832,543.28
Rent Ready Costs $0
Closing Costs $73,301.73
Seller Concessions $0
Total Cost To Close: $1,905,845.01

The monthly rent on this Property is $32,539.87 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 Fullerton, California Rental Property 1 $220,448 $282,243 $0 $0 $8,479 $511,170
Typical 25% Down Payment Fullerton, California Rental Property 2 $220,448 $276,270 $0 $0 $8,426 $505,144
Typical 25% Down Payment Fullerton, California Rental Property 3 $220,448 $275,425 $0 $0 $8,419 $504,291
Typical 25% Down Payment Fullerton, California Rental Property 4 $220,448 $67,229 $141,034 $22,689 $25,604 $477,003
Typical 25% Down Payment Fullerton, California Rental Property 5 $220,448 $32,627 $117,510 $26,173 $28,220 $424,978
Typical 25% Down Payment Fullerton, California Rental Property 6 $220,448 -$7,608 $99,151 $29,897 $30,986 $372,874
Typical 25% Down Payment Fullerton, California Rental Property 7 $220,448 -$32,942 $85,792 $33,484 $33,771 $340,553
Typical 25% Down Payment Fullerton, California Rental Property 8 $220,448 -$72,463 $76,365 $36,679 $36,100 $297,129
Typical 25% Down Payment Fullerton, California Rental Property 9 $220,448 -$115,914 $65,662 $41,283 $39,576 $251,054
Typical 25% Down Payment Fullerton, California Rental Property 10 $220,403 -$117,083 $53,556 $45,333 $39,819 $242,029
Totals: $2,204,431 $587,784 $639,071 $235,539 $259,400 $3,926,225

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 $18,000 and a Ideal Target Monthly Income in Retirement™ of $27,000 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