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

Purchased Typical 25% Down Payment Los Angeles, California Rental Property 1 Property
Bought in Month 182

We have a Rule that has you buying the Typical 25% Down Payment Los Angeles, California Rental Property 1 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 182 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Los Angeles, California Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $1,454,015.24 purchase price that means you need to have $363,503.81 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,540.15) minus any seller concessions ($0).

Description Amount
Down Payment $363,503.81
Rent Ready Costs $0
Closing Costs $14,540.15
Seller Concessions $0
Total Cost To Close: $378,043.96

The monthly rent on this Property is $7,871.52 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 Los Angeles, California Rental Property 1 $43,719 -$8,486 $10,623 $8,992 $8,064 $62,912
Totals: $43,719 -$8,486 $10,623 $8,992 $8,064 $62,912

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 $19,000 and a Ideal Target Monthly Income in Retirement™ of $29,000 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