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

Purchased Typical 25% Down Payment Orange, California Rental Property 9 Property
Bought in Month 693

We have a Rule that has you buying the Typical 25% Down Payment Orange, 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 693 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Orange, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $5,115,895.35 purchase price that means you need to have $1,278,973.84 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($51,158.95) minus any seller concessions ($0).

Description Amount
Down Payment $1,278,973.84
Rent Ready Costs $0
Closing Costs $51,158.95
Seller Concessions $0
Total Cost To Close: $1,330,132.79

The monthly rent on this Property is $25,982.55 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 Orange, California Rental Property 1 $153,855 $226,787 $0 $0 $6,233 $386,875
Typical 25% Down Payment Orange, California Rental Property 2 $153,855 $231,556 $0 $0 $6,275 $391,687
Typical 25% Down Payment Orange, California Rental Property 3 $153,855 $69,001 $91,848 $16,717 $18,856 $350,277
Typical 25% Down Payment Orange, California Rental Property 4 $153,855 $38,593 $73,001 $20,010 $21,349 $306,809
Typical 25% Down Payment Orange, California Rental Property 5 $153,855 $15,506 $61,985 $22,745 $23,437 $277,528
Typical 25% Down Payment Orange, California Rental Property 6 $153,855 -$4,188 $55,000 $24,976 $25,135 $254,779
Typical 25% Down Payment Orange, California Rental Property 7 $153,855 -$26,101 $49,266 $27,225 $26,827 $231,072
Typical 25% Down Payment Orange, California Rental Property 8 $153,855 -$49,899 $44,688 $29,385 $28,428 $206,458
Typical 25% Down Payment Orange, California Rental Property 9 $153,824 -$42,384 $37,378 $31,639 $28,191 $208,648
Totals: $1,384,667 $458,871 $413,167 $172,698 $184,730 $2,614,133

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