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

Purchased Typical 25% Down Payment Moreno Valley, California Rental Property 7 Property
Bought in Month 474

We have a Rule that has you buying the Typical 25% Down Payment Moreno Valley, California Rental Property 7 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 474 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Moreno Valley, California Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,540,418.98 purchase price that means you need to have $385,104.75 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,404.19) minus any seller concessions ($0).

Description Amount
Down Payment $385,104.75
Rent Ready Costs $0
Closing Costs $15,404.19
Seller Concessions $0
Total Cost To Close: $400,508.93

The monthly rent on this Property is $8,416.47 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 Moreno Valley, California Rental Property 1 $46,327 $72,911 $0 $0 $2,142 $121,379
Typical 25% Down Payment Moreno Valley, California Rental Property 2 $46,327 $26,194 $27,918 $4,996 $5,918 $111,353
Typical 25% Down Payment Moreno Valley, California Rental Property 3 $46,327 $14,803 $21,912 $6,040 $6,693 $95,774
Typical 25% Down Payment Moreno Valley, California Rental Property 4 $46,327 $5,723 $18,143 $7,002 $7,419 $84,613
Typical 25% Down Payment Moreno Valley, California Rental Property 5 $46,327 -$2,537 $15,551 $7,900 $8,099 $75,340
Typical 25% Down Payment Moreno Valley, California Rental Property 6 $46,327 -$9,379 $13,712 $8,718 $8,725 $68,103
Typical 25% Down Payment Moreno Valley, California Rental Property 7 $46,317 -$9,635 $11,255 $9,527 $8,745 $66,209
Totals: $324,276 $98,080 $108,491 $44,184 $47,742 $622,772

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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