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 10 Property
Bought in Month 902

We have a Rule that has you buying the Typical 25% Down Payment San Jose, California Rental Property 10 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 902 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $9,626,270.73 purchase price that means you need to have $2,406,567.68 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($96,262.71) minus any seller concessions ($0).

Description Amount
Down Payment $2,406,567.68
Rent Ready Costs $0
Closing Costs $96,262.71
Seller Concessions $0
Total Cost To Close: $2,502,830.39

The monthly rent on this Property is $43,264.83 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 $289,500 $358,695 $0 $0 $12,196 $660,391
Typical 25% Down Payment San Jose, California Rental Property 2 $289,500 $364,396 $0 $0 $12,246 $666,143
Typical 25% Down Payment San Jose, California Rental Property 3 $289,500 $355,308 $0 $0 $12,166 $656,974
Typical 25% Down Payment San Jose, California Rental Property 4 $289,500 $78,436 $189,931 $29,215 $34,216 $621,298
Typical 25% Down Payment San Jose, California Rental Property 5 $289,500 $35,862 $155,294 $34,203 $38,022 $552,881
Typical 25% Down Payment San Jose, California Rental Property 6 $289,500 -$15,979 $129,392 $39,456 $41,969 $484,339
Typical 25% Down Payment San Jose, California Rental Property 7 $289,500 -$62,910 $111,959 $44,190 $45,523 $428,263
Typical 25% Down Payment San Jose, California Rental Property 8 $289,500 -$101,587 $99,344 $48,526 $48,817 $384,601
Typical 25% Down Payment San Jose, California Rental Property 9 $289,500 -$158,506 $86,501 $54,081 $52,972 $324,548
Typical 25% Down Payment San Jose, California Rental Property 10 $289,442 -$160,347 $70,332 $59,534 $53,418 $312,379
Totals: $2,894,945 $693,370 $842,754 $309,203 $351,546 $5,091,818

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