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

Purchased Typical 20% Down Payment Eugene, Oregon Rental Property 8 Property
Bought in Month 542

We have a Rule that has you buying the Typical 20% Down Payment Eugene, Oregon Rental Property 8 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 542 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Eugene, Oregon Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,623,477.63 purchase price that means you need to have $324,695.53 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,234.78) minus any seller concessions ($0).

Description Amount
Down Payment $324,695.53
Rent Ready Costs $0
Closing Costs $16,234.78
Seller Concessions $0
Total Cost To Close: $340,930.30

The monthly rent on this Property is $9,553.12 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 Eugene, Oregon Rental Property 1 $48,824 $76,793 $0 $0 $2,863 $128,480
Typical 20% Down Payment Eugene, Oregon Rental Property 2 $48,824 $75,552 $0 $0 $2,852 $127,228
Typical 20% Down Payment Eugene, Oregon Rental Property 3 $48,824 $23,603 $32,544 $5,150 $7,118 $117,239
Typical 20% Down Payment Eugene, Oregon Rental Property 4 $48,824 $10,936 $24,970 $6,257 $8,021 $99,009
Typical 20% Down Payment Eugene, Oregon Rental Property 5 $48,824 -$1,603 $19,614 $7,471 $9,024 $83,331
Typical 20% Down Payment Eugene, Oregon Rental Property 6 $48,824 -$8,757 $17,384 $8,164 $9,596 $75,212
Typical 20% Down Payment Eugene, Oregon Rental Property 7 $48,824 -$19,339 $14,799 $9,188 $10,443 $63,917
Typical 20% Down Payment Eugene, Oregon Rental Property 8 $48,815 -$19,497 $12,058 $10,040 $10,456 $61,872
Totals: $390,586 $137,689 $121,370 $46,271 $60,372 $756,287

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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