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

Purchased Typical 25% Down Payment Irvine, California Rental Property 9 Property
Bought in Month 727

We have a Rule that has you buying the Typical 25% Down Payment Irvine, 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 727 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Irvine, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $6,671,807.57 purchase price that means you need to have $1,667,951.89 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($66,718.08) minus any seller concessions ($0).

Description Amount
Down Payment $1,667,951.89
Rent Ready Costs $0
Closing Costs $66,718.08
Seller Concessions $0
Total Cost To Close: $1,734,669.97

The monthly rent on this Property is $34,844.51 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 Irvine, California Rental Property 1 $200,648 $296,803 $0 $0 $8,786 $506,237
Typical 25% Down Payment Irvine, California Rental Property 2 $200,648 $303,168 $0 $0 $8,843 $512,659
Typical 25% Down Payment Irvine, California Rental Property 3 $200,648 $91,424 $119,406 $21,855 $25,297 $458,630
Typical 25% Down Payment Irvine, California Rental Property 4 $200,648 $51,990 $94,607 $26,225 $28,612 $402,082
Typical 25% Down Payment Irvine, California Rental Property 5 $200,648 $21,145 $81,091 $29,589 $31,161 $363,634
Typical 25% Down Payment Irvine, California Rental Property 6 $200,648 -$4,274 $71,728 $32,572 $33,438 $334,112
Typical 25% Down Payment Irvine, California Rental Property 7 $200,648 -$32,872 $64,249 $35,505 $35,644 $303,175
Typical 25% Down Payment Irvine, California Rental Property 8 $200,648 -$63,998 $58,096 $38,417 $37,811 $270,974
Typical 25% Down Payment Irvine, California Rental Property 9 $200,607 -$54,285 $48,746 $41,262 $37,439 $273,769
Totals: $1,805,790 $609,102 $537,923 $225,425 $247,031 $3,425,271

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