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

Purchased Typical 25% Down Payment Sunnyvale, California Rental Property 1 Property
Bought in Month 250

We have a Rule that has you buying the Typical 25% Down Payment Sunnyvale, 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 250 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Sunnyvale, California Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $3,019,790.08 purchase price that means you need to have $754,947.52 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($30,197.90) minus any seller concessions ($0).

Description Amount
Down Payment $754,947.52
Rent Ready Costs $0
Closing Costs $30,197.90
Seller Concessions $0
Total Cost To Close: $785,145.42

The monthly rent on this Property is $10,660.23 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 Sunnyvale, California Rental Property 1 $90,799 -$72,447 $22,063 $18,676 $15,996 $75,087
Totals: $90,799 -$72,447 $22,063 $18,676 $15,996 $75,087

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 $33,000 and a Ideal Target Monthly Income in Retirement™ of $50,000 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