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

Purchased Typical 25% Down Payment Salinas, California Rental Property 7 Property
Bought in Month 502

We have a Rule that has you buying the Typical 25% Down Payment Salinas, 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 502 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Salinas, California Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $2,235,721.44 purchase price that means you need to have $558,930.36 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,357.21) minus any seller concessions ($0).

Description Amount
Down Payment $558,930.36
Rent Ready Costs $0
Closing Costs $22,357.21
Seller Concessions $0
Total Cost To Close: $581,287.57

The monthly rent on this Property is $12,624.42 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 Salinas, California Rental Property 1 $67,237 $112,536 $0 $0 $3,076 $182,849
Typical 25% Down Payment Salinas, California Rental Property 2 $67,237 $42,382 $39,265 $7,433 $8,689 $165,005
Typical 25% Down Payment Salinas, California Rental Property 3 $67,237 $25,287 $30,915 $8,963 $9,820 $142,222
Typical 25% Down Payment Salinas, California Rental Property 4 $67,237 $11,640 $25,758 $10,339 $10,854 $125,829
Typical 25% Down Payment Salinas, California Rental Property 5 $67,237 -$664 $22,218 $11,608 $11,809 $112,209
Typical 25% Down Payment Salinas, California Rental Property 6 $67,237 -$10,762 $19,715 $12,747 $12,675 $101,612
Typical 25% Down Payment Salinas, California Rental Property 7 $67,223 -$7,148 $16,335 $13,827 $12,651 $102,888
Totals: $470,646 $173,270 $154,206 $64,917 $69,575 $932,614

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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