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

Purchased Typical 25% Down Payment San Francisco, California Rental Property 1 Property
Bought in Month 206

We have a Rule that has you buying the Typical 25% Down Payment San Francisco, California Rental Property 1 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 206 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment San Francisco, California Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $1,904,912.50 purchase price that means you need to have $476,228.13 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,049.13) minus any seller concessions ($0).

Description Amount
Down Payment $476,228.13
Rent Ready Costs $0
Closing Costs $19,049.13
Seller Concessions $0
Total Cost To Close: $495,277.25

The monthly rent on this Property is $10,429.92 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 San Francisco, California Rental Property 1 $57,277 -$10,013 $13,918 $11,781 $10,586 $83,548
Totals: $57,277 -$10,013 $13,918 $11,781 $10,586 $83,548

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 $23,000 and a Ideal Target Monthly Income in Retirement™ of $35,000 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