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

Purchased Typical 25% Down Payment Huntington Beach, California Rental Property 8 Property
Bought in Month 571

We have a Rule that has you buying the Typical 25% Down Payment Huntington Beach, California Rental Property 8 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 571 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Huntington Beach, California Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $4,823,573.09 purchase price that means you need to have $1,205,893.27 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($48,235.73) minus any seller concessions ($0).

Description Amount
Down Payment $1,205,893.27
Rent Ready Costs $0
Closing Costs $48,235.73
Seller Concessions $0
Total Cost To Close: $1,254,129

The monthly rent on this Property is $29,498.95 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 Huntington Beach, California Rental Property 1 $145,064 $272,075 $0 $0 $6,253 $423,392
Typical 25% Down Payment Huntington Beach, California Rental Property 2 $145,064 $113,839 $83,130 $16,275 $18,501 $376,808
Typical 25% Down Payment Huntington Beach, California Rental Property 3 $145,064 $83,718 $66,489 $19,385 $20,842 $335,498
Typical 25% Down Payment Huntington Beach, California Rental Property 4 $145,064 $61,782 $56,455 $22,034 $22,870 $308,205
Typical 25% Down Payment Huntington Beach, California Rental Property 5 $145,064 $43,345 $49,780 $24,315 $24,620 $287,125
Typical 25% Down Payment Huntington Beach, California Rental Property 6 $145,064 $21,425 $45,012 $26,310 $26,099 $263,909
Typical 25% Down Payment Huntington Beach, California Rental Property 7 $145,064 $6,668 $41,347 $28,119 $27,485 $248,683
Typical 25% Down Payment Huntington Beach, California Rental Property 8 $145,035 $13,688 $35,242 $29,831 $26,924 $250,721
Totals: $1,160,483 $616,540 $377,454 $166,269 $173,594 $2,494,340

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 $24,000 and a Ideal Target Monthly Income in Retirement™ of $36,000 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