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

Purchased Typical 25% Down Payment San Jose, California Rental Property 1 Property
Bought in Month 197

We have a Rule that has you buying the Typical 25% Down Payment San Jose, 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 197 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment San Jose, California Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $1,695,395.87 purchase price that means you need to have $423,848.97 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,953.96) minus any seller concessions ($0).

Description Amount
Down Payment $423,848.97
Rent Ready Costs $0
Closing Costs $16,953.96
Seller Concessions $0
Total Cost To Close: $440,802.93

The monthly rent on this Property is $7,619.88 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 Jose, California Rental Property 1 $50,977 -$27,675 $12,387 $10,485 $9,416 $55,591
Totals: $50,977 -$27,675 $12,387 $10,485 $9,416 $55,591

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 $22,000 and a Ideal Target Monthly Income in Retirement™ of $33,000 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