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

Purchased Typical 25% Down Payment Oceanside, California Rental Property 6 Property
Bought in Month 521

We have a Rule that has you buying the Typical 25% Down Payment Oceanside, California Rental Property 6 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 521 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Oceanside, California Rental Property 6 Property, we're assuming you're getting a 25% down payment loan. With a $2,770,108.80 purchase price that means you need to have $692,527.20 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($27,701.09) minus any seller concessions ($0).

Description Amount
Down Payment $692,527.20
Rent Ready Costs $0
Closing Costs $27,701.09
Seller Concessions $0
Total Cost To Close: $720,228.29

The monthly rent on this Property is $14,911.32 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 Oceanside, California Rental Property 1 $83,308 $133,309 $0 $0 $3,429 $220,046
Typical 25% Down Payment Oceanside, California Rental Property 2 $83,308 $44,291 $46,407 $9,556 $10,655 $194,217
Typical 25% Down Payment Oceanside, California Rental Property 3 $83,308 $23,678 $35,518 $11,781 $12,339 $166,625
Typical 25% Down Payment Oceanside, California Rental Property 4 $83,308 $1,499 $29,132 $13,759 $13,801 $141,500
Typical 25% Down Payment Oceanside, California Rental Property 5 $83,308 -$14,775 $24,971 $15,524 $15,138 $124,166
Typical 25% Down Payment Oceanside, California Rental Property 6 $83,291 -$15,103 $20,239 $17,132 $15,302 $120,861
Totals: $499,833 $172,899 $156,268 $67,752 $70,664 $967,415

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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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