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 |
---|---|---|---|---|---|---|
$65,396 | $96,899 | $0 | $0 | $3,880 | $166,175 | |
$65,396 | $94,662 | $0 | $0 | $3,860 | $163,918 | |
$65,396 | $23,016 | $41,730 | $7,123 | $9,762 | $147,027 | |
$65,396 | $3,208 | $30,448 | $8,979 | $11,290 | $119,321 | |
$65,396 | -$8,240 | $25,662 | $10,181 | $12,291 | $105,290 | |
$65,396 | -$28,759 | $20,775 | $11,890 | $13,678 | $82,979 | |
$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
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