The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Beaverton, Oregon Rental Property 9 Property
Bought in Month 597

We have a Rule that has you buying the Typical 25% Down Payment Beaverton, Oregon Rental Property 9 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 597 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 9 Property, we're assuming you're getting a 25% down payment loan. With a $2,267,481.54 purchase price that means you need to have $566,870.39 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,674.82) minus any seller concessions ($0).

Description Amount
Down Payment $566,870.39
Rent Ready Costs $0
Closing Costs $22,674.82
Seller Concessions $0
Total Cost To Close: $589,545.20

The monthly rent on this Property is $12,739.53 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Beaverton, Oregon Rental Property 1 $68,192 $98,384 $0 $0 $4,023 $170,599
Typical 25% Down Payment Beaverton, Oregon Rental Property 2 $68,192 $100,377 $0 $0 $4,041 $172,609
Typical 25% Down Payment Beaverton, Oregon Rental Property 3 $68,192 $30,319 $42,143 $7,211 $9,468 $157,334
Typical 25% Down Payment Beaverton, Oregon Rental Property 4 $68,192 $20,847 $33,813 $8,568 $10,522 $141,943
Typical 25% Down Payment Beaverton, Oregon Rental Property 5 $68,192 $7,435 $28,440 $9,811 $11,446 $125,325
Typical 25% Down Payment Beaverton, Oregon Rental Property 6 $68,192 -$4,646 $24,920 $10,881 $12,236 $111,583
Typical 25% Down Payment Beaverton, Oregon Rental Property 7 $68,192 -$14,169 $22,252 $11,890 $12,998 $101,162
Typical 25% Down Payment Beaverton, Oregon Rental Property 8 $68,192 -$24,575 $19,869 $12,992 $13,830 $90,308
Typical 25% Down Payment Beaverton, Oregon Rental Property 9 $68,178 -$21,207 $16,567 $14,023 $13,767 $91,329
Totals: $613,716 $192,765 $188,004 $75,377 $92,331 $1,162,193

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