The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Purchased Typical 25% Down Payment Beaverton, Oregon Rental Property 4 Property
Bought in Month 416
We have a Rule that has you buying the Typical 25% Down Payment Beaverton, Oregon Rental Property 4 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 416 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 25% Down Payment Beaverton, Oregon Rental Property 4 Property, we're assuming you're getting a 25% down payment loan. With a $1,451,829.51 purchase price that means you need to have $362,957.38 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($14,518.30) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $362,957.38 |
Rent Ready Costs | $0 |
Closing Costs | $14,518.30 |
Seller Concessions | $0 |
Total Cost To Close: | $377,475.67 |
The monthly rent on this Property is $8,156.90 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$43,662 | $0 | $0 | $0 | $1,814 | $45,477 | |
$43,662 | $14,457 | $22,625 | $5,300 | $6,591 | $92,636 | |
$43,662 | $936 | $16,886 | $6,665 | $7,616 | $75,765 | |
$43,662 | -$11,383 | $13,634 | $7,880 | $8,526 | $62,319 | |
$43,653 | -$13,797 | $10,607 | $8,979 | $8,813 | $58,256 | |
Totals: | $218,303 | -$9,786 | $63,751 | $28,824 | $33,360 | $334,452 |
* Denotes a property that had no rent for at least part of the period covered. |
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
- 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
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports