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

Purchased Typical 25% Down Payment Newport Beach, California Rental Property 9 Property
Bought in Month 844

We have a Rule that has you buying the Typical 25% Down Payment Newport Beach, 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 844 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Newport Beach, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $18,722,053.21 purchase price that means you need to have $4,680,513.30 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($187,220.53) minus any seller concessions ($0).

Description Amount
Down Payment $4,680,513.30
Rent Ready Costs $0
Closing Costs $187,220.53
Seller Concessions $0
Total Cost To Close: $4,867,733.83

The monthly rent on this Property is $93,695.34 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 Newport Beach, California Rental Property 1 $563,047 $868,552 $0 $0 $19,950 $1,451,549
Typical 25% Down Payment Newport Beach, California Rental Property 2 $563,047 $856,236 $0 $0 $19,841 $1,439,124
Typical 25% Down Payment Newport Beach, California Rental Property 3 $563,047 $267,761 $329,842 $62,088 $66,702 $1,289,438
Typical 25% Down Payment Newport Beach, California Rental Property 4 $563,047 $153,323 $263,814 $73,954 $75,640 $1,129,777
Typical 25% Down Payment Newport Beach, California Rental Property 5 $563,047 $64,217 $228,989 $82,623 $82,121 $1,020,997
Typical 25% Down Payment Newport Beach, California Rental Property 6 $563,047 -$6,492 $201,278 $91,403 $88,859 $938,095
Typical 25% Down Payment Newport Beach, California Rental Property 7 $563,047 -$86,616 $180,292 $99,633 $95,052 $851,408
Typical 25% Down Payment Newport Beach, California Rental Property 8 $563,047 -$173,550 $162,513 $108,070 $101,358 $761,438
Typical 25% Down Payment Newport Beach, California Rental Property 9 $562,933 -$146,551 $136,789 $115,787 $100,064 $769,021
Totals: $5,067,307 $1,796,879 $1,503,518 $633,557 $649,586 $9,650,846

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 $47,000 and a Ideal Target Monthly Income in Retirement™ of $71,000 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