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

Purchased Typical 25% Down Payment Ventura, California Rental Property 9 Property
Bought in Month 665

We have a Rule that has you buying the Typical 25% Down Payment Ventura, California Rental Property 9 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 665 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Ventura, California Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $4,114,660.27 purchase price that means you need to have $1,028,665.07 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($41,146.60) minus any seller concessions ($0).

Description Amount
Down Payment $1,028,665.07
Rent Ready Costs $0
Closing Costs $41,146.60
Seller Concessions $0
Total Cost To Close: $1,069,811.67

The monthly rent on this Property is $20,451.61 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 Ventura, California Rental Property 1 $123,744 $182,817 $0 $0 $4,848 $311,409
Typical 25% Down Payment Ventura, California Rental Property 2 $123,744 $181,204 $0 $0 $4,834 $309,782
Typical 25% Down Payment Ventura, California Rental Property 3 $123,744 $56,763 $74,105 $13,412 $14,981 $283,006
Typical 25% Down Payment Ventura, California Rental Property 4 $123,744 $32,366 $58,899 $16,054 $16,980 $248,045
Typical 25% Down Payment Ventura, California Rental Property 5 $123,744 $7,578 $49,697 $18,338 $18,676 $218,034
Typical 25% Down Payment Ventura, California Rental Property 6 $123,744 -$8,334 $44,097 $20,138 $20,045 $199,689
Typical 25% Down Payment Ventura, California Rental Property 7 $123,744 -$25,985 $39,499 $21,951 $21,409 $180,619
Typical 25% Down Payment Ventura, California Rental Property 8 $123,744 -$45,109 $35,717 $23,751 $22,749 $160,852
Typical 25% Down Payment Ventura, California Rental Property 9 $123,719 -$39,235 $30,063 $25,447 $22,469 $162,463
Totals: $1,113,673 $342,065 $332,078 $139,092 $146,992 $2,073,900

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 $16,000 and a Ideal Target Monthly Income in Retirement™ of $24,000 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