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 |
---|---|---|---|---|---|---|
$68,192 | $98,384 | $0 | $0 | $4,023 | $170,599 | |
$68,192 | $100,377 | $0 | $0 | $4,041 | $172,609 | |
$68,192 | $30,319 | $42,143 | $7,211 | $9,468 | $157,334 | |
$68,192 | $20,847 | $33,813 | $8,568 | $10,522 | $141,943 | |
$68,192 | $7,435 | $28,440 | $9,811 | $11,446 | $125,325 | |
$68,192 | -$4,646 | $24,920 | $10,881 | $12,236 | $111,583 | |
$68,192 | -$14,169 | $22,252 | $11,890 | $12,998 | $101,162 | |
$68,192 | -$24,575 | $19,869 | $12,992 | $13,830 | $90,308 | |
$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
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
- 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports