The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Beaverton, Oregon Rental Property 5 Property
Bought in Month 467

We have a Rule that has you buying the Typical 20% Down Payment Beaverton, Oregon Rental Property 5 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 467 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Beaverton, Oregon Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,646,166.75 purchase price that means you need to have $329,233.35 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,461.67) minus any seller concessions ($0).

Description Amount
Down Payment $329,233.35
Rent Ready Costs $0
Closing Costs $16,461.67
Seller Concessions $0
Total Cost To Close: $345,695.02

The monthly rent on this Property is $9,248.76 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Beaverton, Oregon Rental Property 1 $49,507 $73,357 $0 $0 $2,938 $125,802
Typical 20% Down Payment Beaverton, Oregon Rental Property 2 $49,507 $14,446 $30,447 $5,540 $7,500 $107,440
Typical 20% Down Payment Beaverton, Oregon Rental Property 3 $49,507 -$447 $21,628 $7,123 $8,820 $86,630
Typical 20% Down Payment Beaverton, Oregon Rental Property 4 $49,507 -$20,099 $15,781 $8,979 $10,349 $64,516
Typical 20% Down Payment Beaverton, Oregon Rental Property 5 $49,497 -$23,161 $12,227 $10,181 $10,659 $59,402
Totals: $247,524 $44,096 $80,082 $31,823 $40,266 $443,791

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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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