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

Purchased Typical 20% Down Payment Beaverton, Oregon Rental Property 7 Property
Bought in Month 580

We have a Rule that has you buying the Typical 20% Down Payment Beaverton, Oregon Rental Property 7 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 580 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,174,491.38 purchase price that means you need to have $434,898.28 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($21,744.91) minus any seller concessions ($0).

Description Amount
Down Payment $434,898.28
Rent Ready Costs $0
Closing Costs $21,744.91
Seller Concessions $0
Total Cost To Close: $456,643.19

The monthly rent on this Property is $12,217.07 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 $65,396 $96,899 $0 $0 $3,880 $166,175
Typical 20% Down Payment Beaverton, Oregon Rental Property 2 $65,396 $94,662 $0 $0 $3,860 $163,918
Typical 20% Down Payment Beaverton, Oregon Rental Property 3 $65,396 $23,016 $41,730 $7,123 $9,762 $147,027
Typical 20% Down Payment Beaverton, Oregon Rental Property 4 $65,396 $3,208 $30,448 $8,979 $11,290 $119,321
Typical 20% Down Payment Beaverton, Oregon Rental Property 5 $65,396 -$8,240 $25,662 $10,181 $12,291 $105,290
Typical 20% Down Payment Beaverton, Oregon Rental Property 6 $65,396 -$28,759 $20,775 $11,890 $13,678 $82,979
Typical 20% Down Payment Beaverton, Oregon Rental Property 7 $65,382 -$32,786 $16,151 $13,448 $14,056 $76,251
Totals: $457,756 $147,999 $134,767 $51,621 $68,819 $860,961

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