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 |
---|---|---|---|---|---|---|
$49,507 | $73,357 | $0 | $0 | $2,938 | $125,802 | |
$49,507 | $14,446 | $30,447 | $5,540 | $7,500 | $107,440 | |
$49,507 | -$447 | $21,628 | $7,123 | $8,820 | $86,630 | |
$49,507 | -$20,099 | $15,781 | $8,979 | $10,349 | $64,516 | |
$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
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports