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

Purchased Typical 25% Down Payment Torrance, California Rental Property 10 Property
Bought in Month 899

We have a Rule that has you buying the Typical 25% Down Payment Torrance, 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 899 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Torrance, California Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $9,701,054.65 purchase price that means you need to have $2,425,263.66 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($97,010.55) minus any seller concessions ($0).

Description Amount
Down Payment $2,425,263.66
Rent Ready Costs $0
Closing Costs $97,010.55
Seller Concessions $0
Total Cost To Close: $2,522,274.21

The monthly rent on this Property is $43,157.29 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 Torrance, California Rental Property 1 $291,749 $366,814 $0 $0 $11,542 $670,105
Typical 25% Down Payment Torrance, California Rental Property 2 $291,749 $369,085 $0 $0 $11,562 $672,397
Typical 25% Down Payment Torrance, California Rental Property 3 $291,749 $358,950 $0 $0 $11,472 $662,172
Typical 25% Down Payment Torrance, California Rental Property 4 $291,749 $80,374 $190,806 $29,514 $33,758 $626,202
Typical 25% Down Payment Torrance, California Rental Property 5 $291,749 $36,963 $156,500 $34,469 $37,529 $557,210
Typical 25% Down Payment Torrance, California Rental Property 6 $291,749 -$15,432 $130,808 $39,665 $41,423 $488,213
Typical 25% Down Payment Torrance, California Rental Property 7 $291,749 -$49,075 $113,184 $44,423 $45,116 $445,399
Typical 25% Down Payment Torrance, California Rental Property 8 $291,749 -$101,493 $100,431 $48,782 $48,308 $387,777
Typical 25% Down Payment Torrance, California Rental Property 9 $291,749 -$159,283 $86,355 $54,905 $52,931 $326,657
Typical 25% Down Payment Torrance, California Rental Property 10 $291,690 -$160,147 $70,879 $59,996 $53,000 $315,418
Totals: $2,917,435 $726,756 $848,962 $311,754 $346,640 $5,151,549

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